{ "ticker": { "uuid": "ea056a1a-b2a2-4eff-8758-3113527bbccf", "symbol": "SON", "name": "Sonoco Products Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/ea056a1a-b2a2-4eff-8758-3113527bbccf/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea056a1a-b2a2-4eff-8758-3113527bbccf/" }, "ticker_metadata": { "id": 3698, "uuid": "ea056a1a-b2a2-4eff-8758-3113527bbccf", "symbol": "SON", "name": "Sonoco Products Company", "asset_type": "equity", "market_cap": 4923661000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Sonoco Products Company manufactures and sells industrial and consumer packaging products in North and South America, Europe, Australia, and Asia. The company is headquartered in Hartsville, South Carolina.", "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": "ea056a1a-b2a2-4eff-8758-3113527bbccf", "symbol": "SON", "name": "Sonoco Products Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/ea056a1a-b2a2-4eff-8758-3113527bbccf/", "api_url": "https://sharemaestro.com/factors/api/tickers/ea056a1a-b2a2-4eff-8758-3113527bbccf/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.91, "quality": 0.29, "momentum": 0.32, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 47.49, "market_cap": 4734942960, "pe_ratio": 4.5734, "earnings_yield": 0.2187, "ebitda_to_ev": 0.1678, "shareholder_yield": 0.0442, "roe": 0.2887, "piotroski_f_score": 7, "momentum_12_1": 0.1949, "volatility_252d": 0.3263 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:38.158987+00:00", "batch_id": "" }, "size": { "price_close": 47.49, "market_cap": 4734942960, "market_cap_usd": 4734942960, "enterprise_value": 9199975960, "shares_outstanding": 99704000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.5734, "pb_ratio": 1.3203, "ptbv_ratio": null, "ps_ratio": 0.6325, "pcf_ratio": 8.9347, "pfcf_ratio": 5.9627, "ev_ebitda": 5.9612, "ev_ebit": 9.0159, "ev_sales": 1.229, "ev_fcf": 11.5856, "earnings_yield": 0.2187, "fcf_yield": 0.0863, "price_to_sales": 0.6325, "price_to_book": 1.3203, "price_to_cashflow": 8.9347, "ebitda_to_ev": 0.1678, "sales_yield": 0.8137 }, "yield": { "dividend_yield": 0.0442, "buyback_yield": 0, "shareholder_yield": 0.0442, "debt_paydown_yield": null, "total_yield": 0.0442 }, "quality": { "gross_margin": 0.2092, "operating_margin": 0.1363, "net_margin": 0.1383, "ebitda_margin": 0.2062, "fcf_margin": 0.1061, "roe": 0.2887, "roa": 0.0935, "roic": 0.0988, "roc_greenblatt": null, "asset_turnover": 0.6762, "cash_conversion": 0.767, "accruals_ratio": 0.0457, "sbc_to_revenue": 0.0011, "piotroski_f_score": 7, "altman_z_score": 1.7779, "earnings_stability_5y": 1.2086, "revenue_stability_5y": 0.1393, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1415, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0867, "net_debt_to_ebitda": 2.8932, "debt_to_assets": 0.4236, "interest_coverage": 4.5975, "current_ratio": 0.9636, "quick_ratio": 0.536, "net_debt": 4465033000, "local_beta": 0.0014, "volatility_252d": 0.3263, "volatility_60d": 0.7533, "max_drawdown_12m": -0.1782, "risk_adjusted_momentum": 0.5974 }, "growth": { "revenue_growth_1y": 0.3922, "revenue_growth_3y_cagr": 0.0867, "revenue_growth_5y_cagr": 0.075, "eps_growth_1y": 5.7579, "eps_growth_3y_cagr": -0.0528, "eps_growth_5y_cagr": 0.1382, "fcf_growth_1y": -0.0755, "book_value_growth_1y": 0.5864, "revenue_growth": 0.3922, "earnings_growth": 5.7579 }, "momentum": { "price_return_1m": -0.0789, "price_return_3m": -0.1003, "price_return_6m": 0.1693, "price_return_9m": 0.0618, "price_return_12m": 0.1006, "price_return_12m_ex1m": 0.1949, "momentum_6m": 0.1693, "momentum_12m": 0.1006, "momentum_12_1": 0.1949, "distance_from_52w_high": -0.1641, "distance_from_52w_low": 0.239, "relative_strength": 0.0007 }, "raw_ttm": { "revenue_ttm": 7485967000, "gross_profit_ttm": 1566354000, "ebit_ttm": 1020418000, "ebitda_ttm": 1543311000, "net_income_ttm": 1035323000, "eps_diluted_ttm": 10.384, "operating_cash_flow_ttm": 529948000, "capital_expenditure_ttm": 264142000, "fcf_ttm": 794090000, "dividends_paid_ttm": 209225000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221952000, "cash_and_equivalents": 224479000, "total_current_assets": 2742404000, "total_current_liabilities": 2846092000, "net_ppe": null, "total_assets": 11070019000, "total_debt": 4689512000, "total_equity": 3586367000, "net_working_capital": 874403000, "book_value_per_share": 35.9701, "retained_earnings": 3392513000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1496528000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 38, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 47, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 11, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 68, "rank_piotroski": 20, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 52 }, "composites": { "value_composite": 9, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 2, "yield_composite": 12, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 26, "overall_composite": 27, "quality_value_composite": 0.5137, "os_score": 0.73, "value_percentile": 0.91, "quality_percentile": 0.29, "momentum_percentile": 0.32, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 52, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 26, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4967, "ticker_id": 3698, "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": "2026-06-07T06:54:38.158987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.49, "market_cap": 4734942960, "market_cap_usd": 4734942960, "enterprise_value": 9199975960, "shares_outstanding": 99704000, "fx_rate_to_usd": null, "pe_ratio": 4.57339686, "pb_ratio": 1.32026169, "ptbv_ratio": null, "ps_ratio": 0.63250919, "pcf_ratio": 8.93473126, "pfcf_ratio": 5.96272836, "ev_ebitda": 5.9611938, "ev_ebit": 9.01588953, "ev_sales": 1.22896293, "ev_fcf": 11.58555826, "earnings_yield": 0.21865585, "fcf_yield": 0.08631436, "dividend_yield": 0.04418744, "buyback_yield": 0, "shareholder_yield": 0.04418744, "debt_paydown_yield": null, "total_yield": 0.04418744, "gross_margin": 0.2092387, "operating_margin": 0.13631078, "net_margin": 0.13830184, "ebitda_margin": 0.20616054, "fcf_margin": 0.10607714, "roe": 0.28868295, "roa": 0.09352495, "roic": 0.09884521, "roc_greenblatt": null, "asset_turnover": 0.67623795, "cash_conversion": 0.76699735, "accruals_ratio": 0.04565259, "sbc_to_revenue": 0.00112424, "debt_to_equity": 2.08669442, "net_debt_to_ebitda": 2.8931518, "debt_to_assets": 0.42362276, "interest_coverage": 4.59747153, "current_ratio": 0.96356829, "quick_ratio": 0.53603046, "net_debt": 4465033000, "revenue_growth_1y": 0.39220707, "revenue_growth_3y_cagr": 0.08667421, "revenue_growth_5y_cagr": 0.07499217, "eps_growth_1y": 5.75793892, "eps_growth_3y_cagr": -0.05280619, "eps_growth_5y_cagr": 0.13823983, "fcf_growth_1y": -0.0755108, "book_value_growth_1y": 0.58639727, "piotroski_f_score": 7, "altman_z_score": 1.77785349, "earnings_stability_5y": 1.208612, "revenue_stability_5y": 0.13926, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07893716, "price_return_3m": -0.10034838, "price_return_6m": 0.16926956, "price_return_9m": 0.06179376, "price_return_12m": 0.10061508, "price_return_12m_ex1m": 0.19494028, "distance_from_52w_high": -0.16412919, "distance_from_52w_low": 0.23898377, "relative_strength": 0.0006515, "local_beta": 0.0014, "volatility_252d": 0.32629, "volatility_60d": 0.753339, "max_drawdown_12m": -0.17820998, "revenue_ttm": 7485967000, "gross_profit_ttm": 1566354000, "ebit_ttm": 1020418000, "ebitda_ttm": 1543311000, "net_income_ttm": 1035323000, "eps_diluted_ttm": 10.38396654, "operating_cash_flow_ttm": 529948000, "capital_expenditure_ttm": 264142000, "fcf_ttm": 794090000, "dividends_paid_ttm": 209225000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221952000, "cash_and_equivalents": 224479000, "total_current_assets": 2742404000, "total_current_liabilities": 2846092000, "net_ppe": null, "total_assets": 11070019000, "total_debt": 4689512000, "total_equity": 3586367000, "net_working_capital": 874403000, "book_value_per_share": 35.97014162, "retained_earnings": 3392513000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1496528000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 7, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 38, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 47, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 11, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 68, "rank_piotroski": 20, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 52, "value_composite": 9, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 2, "yield_composite": 12, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 26, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 52, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.49, "os": 0.73, "value": 0.91, "quality": 0.29, "momentum": 0.32, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.5734, "earnings_yield": 0.2187, "shareholder_yield": 0.0442, "roe": 0.2887, "momentum_12_1": 0.1949, "complete_fields": { "id": 4967, "ticker_id": 3698, "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": "2026-06-07T06:54:38.158987+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.49, "market_cap": 4734942960, "market_cap_usd": 4734942960, "enterprise_value": 9199975960, "shares_outstanding": 99704000, "fx_rate_to_usd": null, "pe_ratio": 4.57339686, "pb_ratio": 1.32026169, "ptbv_ratio": null, "ps_ratio": 0.63250919, "pcf_ratio": 8.93473126, "pfcf_ratio": 5.96272836, "ev_ebitda": 5.9611938, "ev_ebit": 9.01588953, "ev_sales": 1.22896293, "ev_fcf": 11.58555826, "earnings_yield": 0.21865585, "fcf_yield": 0.08631436, "dividend_yield": 0.04418744, "buyback_yield": 0, "shareholder_yield": 0.04418744, "debt_paydown_yield": null, "total_yield": 0.04418744, "gross_margin": 0.2092387, "operating_margin": 0.13631078, "net_margin": 0.13830184, "ebitda_margin": 0.20616054, "fcf_margin": 0.10607714, "roe": 0.28868295, "roa": 0.09352495, "roic": 0.09884521, "roc_greenblatt": null, "asset_turnover": 0.67623795, "cash_conversion": 0.76699735, "accruals_ratio": 0.04565259, "sbc_to_revenue": 0.00112424, "debt_to_equity": 2.08669442, "net_debt_to_ebitda": 2.8931518, "debt_to_assets": 0.42362276, "interest_coverage": 4.59747153, "current_ratio": 0.96356829, "quick_ratio": 0.53603046, "net_debt": 4465033000, "revenue_growth_1y": 0.39220707, "revenue_growth_3y_cagr": 0.08667421, "revenue_growth_5y_cagr": 0.07499217, "eps_growth_1y": 5.75793892, "eps_growth_3y_cagr": -0.05280619, "eps_growth_5y_cagr": 0.13823983, "fcf_growth_1y": -0.0755108, "book_value_growth_1y": 0.58639727, "piotroski_f_score": 7, "altman_z_score": 1.77785349, "earnings_stability_5y": 1.208612, "revenue_stability_5y": 0.13926, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.07893716, "price_return_3m": -0.10034838, "price_return_6m": 0.16926956, "price_return_9m": 0.06179376, "price_return_12m": 0.10061508, "price_return_12m_ex1m": 0.19494028, "distance_from_52w_high": -0.16412919, "distance_from_52w_low": 0.23898377, "relative_strength": 0.0006515, "local_beta": 0.0014, "volatility_252d": 0.32629, "volatility_60d": 0.753339, "max_drawdown_12m": -0.17820998, "revenue_ttm": 7485967000, "gross_profit_ttm": 1566354000, "ebit_ttm": 1020418000, "ebitda_ttm": 1543311000, "net_income_ttm": 1035323000, "eps_diluted_ttm": 10.38396654, "operating_cash_flow_ttm": 529948000, "capital_expenditure_ttm": 264142000, "fcf_ttm": 794090000, "dividends_paid_ttm": 209225000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 221952000, "cash_and_equivalents": 224479000, "total_current_assets": 2742404000, "total_current_liabilities": 2846092000, "net_ppe": null, "total_assets": 11070019000, "total_debt": 4689512000, "total_equity": 3586367000, "net_working_capital": 874403000, "book_value_per_share": 35.97014162, "retained_earnings": 3392513000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1496528000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 7, "rank_pb": 33, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 38, "rank_ev_ebitda": 16, "rank_ev_ebit": 38, "rank_earnings_yield": 7, "rank_fcf_yield": 47, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 11, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 82, "rank_fcf_margin": 68, "rank_piotroski": 20, "rank_accruals": 93, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 40, "rank_revenue_growth_1y": 12, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 52, "value_composite": 9, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 2, "yield_composite": 12, "svqf_composite": 4, "vc1_composite": 6, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 26, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 52, "tiny_titans_rank": null, "all_cap_buyback_rank": 31, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 7518753000, "cost_of_revenue": 5944340000, "gross_profit": 1574413000, "ebit": 1008109000, "ebitda": 1527465000, "pretax_income": 774624000, "tax_provision": 183586000, "net_income": 396378000, "net_income_to_common": 396378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378398000, "total_current_assets": 2646324000, "total_assets": 11162334000, "short_term_debt": 537952000, "long_term_debt": 3788973000, "total_debt": 4326925000, "total_liabilities": 7530502000, "total_equity": 3613881000, "shares_outstanding": 99571000, "goodwill_and_intangibles": 5195085000 }, "cash_flow": { "operating_cash_flow": 689782000, "capital_expenditure": 297055000, "free_cash_flow": 986837000, "dividends_paid": 208106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332024, "ticker_id": 3698, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1008109000", "ebitda": "1527465000", "netIncome": "396378000", "grossProfit": "1574413000", "depreciation": "None", "totalRevenue": "7518753000", "costOfRevenue": "5944340000", "interestIncome": "212938000", "incomeBeforeTax": "774624000", "interestExpense": "233485000", "operatingIncome": "712233000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "183586000", "reportedCurrency": "USD", "netInterestIncome": "-212938000", "nonInterestIncome": "None", "operatingExpenses": "862180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5944340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "519356000", "sellingGeneralAndAdministrative": "862180000", "netIncomeFromContinuingOperations": "591038000" }, "balance": { "goodwill": "2511611000", "inventory": "1121009000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11162334000", "longTermDebt": "3788973000", "shortTermDebt": "537952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2683474000", "reportedCurrency": "USD", "retainedEarnings": "3377647000", "totalLiabilities": "7530502000", "otherCurrentAssets": "125352000", "totalCurrentAssets": "2646324000", "currentLongTermDebt": "537952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1021565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516010000", "currentAccountsPayable": "1861904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3105250000", "shortLongTermDebtTotal": "4853309000", "totalShareholderEquity": "3613881000", "capitalLeaseObligations": "263192000", "otherCurrentLiabilities": "128821000", "totalCurrentLiabilities": "2528677000", "otherNonCurrentLiabilities": "214650000", "totalNonCurrentLiabilities": "5001825000", "cashAndShortTermInvestments": "378398000", "commonStockSharesOutstanding": "99571000", "intangibleAssetsExcludingGoodwill": "2683474000", "cashAndCashEquivalentsAtCarryingValue": "378398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "590663000", "profitLoss": "None", "dividendPayout": "208106000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-80901000", "operatingCashflow": "689782000", "capitalExpenditures": "297055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2986960000", "cashflowFromInvestment": "2196087000", "stockBasedCompensation": "18044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "519356000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7518753000, "cost_of_revenue": 5944340000, "gross_profit": 1574413000, "research_and_development": null, "selling_general_admin": 862180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1008109000, "depreciation_amortisation": 519356000, "ebitda": 1527465000, "interest_expense": 233485000, "interest_income": null, "other_non_operating": null, "pretax_income": 774624000, "tax_provision": 183586000, "effective_tax_rate": null, "net_income": 396378000, "net_income_continuing_ops": 591038000, "net_income_to_common": 396378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378398000, "short_term_investments": null, "net_receivables": 1021565000, "inventory": 1121009000, "other_current_assets": null, "total_current_assets": 2646324000, "net_ppe": null, "goodwill": 2511611000, "intangible_assets": 2683474000, "goodwill_and_intangibles": 5195085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8516010000, "total_assets": 11162334000, "short_term_debt": 537952000, "accounts_payable": 1861904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2528677000, "long_term_debt": 3788973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5001825000, "total_liabilities": 7530502000, "total_debt": 4326925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3377647000, "total_equity": 3613881000, "shares_outstanding": 99571000, "operating_cash_flow": 689782000, "stock_based_compensation": 18044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 297055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2196087000, "dividends_paid": 208106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2986960000, "free_cash_flow": 986837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1008109000", "ebitda": "1527465000", "netIncome": "396378000", "grossProfit": "1574413000", "depreciation": "None", "totalRevenue": "7518753000", "costOfRevenue": "5944340000", "interestIncome": "212938000", "incomeBeforeTax": "774624000", "interestExpense": "233485000", "operatingIncome": "712233000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "183586000", "reportedCurrency": "USD", "netInterestIncome": "-212938000", "nonInterestIncome": "None", "operatingExpenses": "862180000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5944340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "519356000", "sellingGeneralAndAdministrative": "862180000", "netIncomeFromContinuingOperations": "591038000" }, "balance": { "goodwill": "2511611000", "inventory": "1121009000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11162334000", "longTermDebt": "3788973000", "shortTermDebt": "537952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2683474000", "reportedCurrency": "USD", "retainedEarnings": "3377647000", "totalLiabilities": "7530502000", "otherCurrentAssets": "125352000", "totalCurrentAssets": "2646324000", "currentLongTermDebt": "537952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1021565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516010000", "currentAccountsPayable": "1861904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3105250000", "shortLongTermDebtTotal": "4853309000", "totalShareholderEquity": "3613881000", "capitalLeaseObligations": "263192000", "otherCurrentLiabilities": "128821000", "totalCurrentLiabilities": "2528677000", "otherNonCurrentLiabilities": "214650000", "totalNonCurrentLiabilities": "5001825000", "cashAndShortTermInvestments": "378398000", "commonStockSharesOutstanding": "99571000", "intangibleAssetsExcludingGoodwill": "2683474000", "cashAndCashEquivalentsAtCarryingValue": "378398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "590663000", "profitLoss": "None", "dividendPayout": "208106000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-80901000", "operatingCashflow": "689782000", "capitalExpenditures": "297055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2986960000", "cashflowFromInvestment": "2196087000", "stockBasedCompensation": "18044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "208106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10930000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "519356000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5305365000, "cost_of_revenue": 4166132000, "gross_profit": 1139233000, "ebit": 236106000, "ebitda": 610965000, "pretax_income": 73074000, "tax_provision": 5509000, "net_income": 163949000, "net_income_to_common": 163949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431010000, "total_current_assets": 3178560000, "total_assets": 12507790000, "short_term_debt": 2054525000, "long_term_debt": 4985496000, "total_debt": 7040021000, "total_liabilities": 10221577000, "total_equity": 2271614000, "shares_outstanding": 99290000, "goodwill_and_intangibles": 5112355000 }, "cash_flow": { "operating_cash_flow": 833845000, "capital_expenditure": 393235000, "free_cash_flow": 1227080000, "dividends_paid": 203492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332029, "ticker_id": 3698, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236106000", "ebitda": "610965000", "netIncome": "163949000", "grossProfit": "1139233000", "depreciation": "None", "totalRevenue": "5305365000", "costOfRevenue": "4166132000", "interestIncome": "27570000", "incomeBeforeTax": "73074000", "interestExpense": "172620000", "operatingIncome": "326578000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5509000", "reportedCurrency": "USD", "netInterestIncome": "-145050000", "nonInterestIncome": "None", "operatingExpenses": "812655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4166132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374859000", "sellingGeneralAndAdministrative": "723833000", "netIncomeFromContinuingOperations": "67565000" }, "balance": { "goodwill": "2525657000", "inventory": "1016139000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12507790000", "longTermDebt": "4985496000", "shortTermDebt": "2054525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2586698000", "reportedCurrency": "USD", "retainedEarnings": "2583923000", "totalLiabilities": "10221577000", "otherCurrentAssets": "648008000", "totalCurrentAssets": "3178560000", "currentLongTermDebt": "2054525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1083403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9329230000", "currentAccountsPayable": "1130500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3103266000", "shortLongTermDebtTotal": "7298756000", "totalShareholderEquity": "2271614000", "capitalLeaseObligations": "258735000", "otherCurrentLiabilities": "846511000", "totalCurrentLiabilities": "4038291000", "otherNonCurrentLiabilities": "60847000", "totalNonCurrentLiabilities": "6183286000", "cashAndShortTermInvestments": "431010000", "commonStockSharesOutstanding": "99290000", "intangibleAssetsExcludingGoodwill": "2586698000", "cashAndCashEquivalentsAtCarryingValue": "431010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163940000", "profitLoss": "None", "dividendPayout": "203492000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13269000", "operatingCashflow": "833845000", "capitalExpenditures": "393235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3668423000", "cashflowFromInvestment": "-4105527000", "stockBasedCompensation": "29659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5305365000, "cost_of_revenue": 4166132000, "gross_profit": 1139233000, "research_and_development": null, "selling_general_admin": 723833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236106000, "depreciation_amortisation": 374859000, "ebitda": 610965000, "interest_expense": 172620000, "interest_income": null, "other_non_operating": null, "pretax_income": 73074000, "tax_provision": 5509000, "effective_tax_rate": null, "net_income": 163949000, "net_income_continuing_ops": 67565000, "net_income_to_common": 163949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431010000, "short_term_investments": null, "net_receivables": 1083403000, "inventory": 1016139000, "other_current_assets": null, "total_current_assets": 3178560000, "net_ppe": null, "goodwill": 2525657000, "intangible_assets": 2586698000, "goodwill_and_intangibles": 5112355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9329230000, "total_assets": 12507790000, "short_term_debt": 2054525000, "accounts_payable": 1130500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4038291000, "long_term_debt": 4985496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6183286000, "total_liabilities": 10221577000, "total_debt": 7040021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2583923000, "total_equity": 2271614000, "shares_outstanding": 99290000, "operating_cash_flow": 833845000, "stock_based_compensation": 29659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 393235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4105527000, "dividends_paid": 203492000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3668423000, "free_cash_flow": 1227080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236106000", "ebitda": "610965000", "netIncome": "163949000", "grossProfit": "1139233000", "depreciation": "None", "totalRevenue": "5305365000", "costOfRevenue": "4166132000", "interestIncome": "27570000", "incomeBeforeTax": "73074000", "interestExpense": "172620000", "operatingIncome": "326578000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5509000", "reportedCurrency": "USD", "netInterestIncome": "-145050000", "nonInterestIncome": "None", "operatingExpenses": "812655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4166132000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "374859000", "sellingGeneralAndAdministrative": "723833000", "netIncomeFromContinuingOperations": "67565000" }, "balance": { "goodwill": "2525657000", "inventory": "1016139000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12507790000", "longTermDebt": "4985496000", "shortTermDebt": "2054525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2586698000", "reportedCurrency": "USD", "retainedEarnings": "2583923000", "totalLiabilities": "10221577000", "otherCurrentAssets": "648008000", "totalCurrentAssets": "3178560000", "currentLongTermDebt": "2054525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1083403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9329230000", "currentAccountsPayable": "1130500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3103266000", "shortLongTermDebtTotal": "7298756000", "totalShareholderEquity": "2271614000", "capitalLeaseObligations": "258735000", "otherCurrentLiabilities": "846511000", "totalCurrentLiabilities": "4038291000", "otherNonCurrentLiabilities": "60847000", "totalNonCurrentLiabilities": "6183286000", "cashAndShortTermInvestments": "431010000", "commonStockSharesOutstanding": "99290000", "intangibleAssetsExcludingGoodwill": "2586698000", "cashAndCashEquivalentsAtCarryingValue": "431010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163940000", "profitLoss": "None", "dividendPayout": "203492000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13269000", "operatingCashflow": "833845000", "capitalExpenditures": "393235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3668423000", "cashflowFromInvestment": "-4105527000", "stockBasedCompensation": "29659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203492000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374859000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5441426000, "cost_of_revenue": 4238857000, "gross_profit": 1202569000, "ebit": 624420000, "ebitda": 965408000, "pretax_income": 499374000, "tax_provision": 119730000, "net_income": 474959000, "net_income_to_common": 474959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138895000, "total_current_assets": 2050365000, "total_assets": 7191957000, "short_term_debt": 38934000, "long_term_debt": 3035868000, "total_debt": 3074802000, "total_liabilities": 4760122000, "total_equity": 2424340000, "shares_outstanding": 98890000, "goodwill_and_intangibles": 2024568000 }, "cash_flow": { "operating_cash_flow": 882918000, "capital_expenditure": 363077000, "free_cash_flow": 1245995000, "dividends_paid": 197416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332034, "ticker_id": 3698, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "624420000", "ebitda": "965408000", "netIncome": "474959000", "grossProfit": "1202569000", "depreciation": "None", "totalRevenue": "5441426000", "costOfRevenue": "4238857000", "interestIncome": "7850000", "incomeBeforeTax": "499374000", "interestExpense": "135393000", "operatingIncome": "589049000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119730000", "reportedCurrency": "USD", "netInterestIncome": "-123933000", "nonInterestIncome": "None", "operatingExpenses": "613520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4238857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340988000", "sellingGeneralAndAdministrative": "644540000", "netIncomeFromContinuingOperations": "491175000" }, "balance": { "goodwill": "1298011000", "inventory": "603648000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7191957000", "longTermDebt": "3035868000", "shortTermDebt": "38934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "726557000", "reportedCurrency": "USD", "retainedEarnings": "2624380000", "totalLiabilities": "4760122000", "otherCurrentAssets": "563577000", "totalCurrentAssets": "2050365000", "currentLongTermDebt": "47132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141592000", "currentAccountsPayable": "537877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1975177000", "shortLongTermDebtTotal": "3229639000", "totalShareholderEquity": "2424340000", "capitalLeaseObligations": "265454000", "otherCurrentLiabilities": "577603000", "totalCurrentLiabilities": "1165277000", "otherNonCurrentLiabilities": "49835000", "totalNonCurrentLiabilities": "3594845000", "cashAndShortTermInvestments": "138895000", "commonStockSharesOutstanding": "98890000", "intangibleAssetsExcludingGoodwill": "726557000", "cashAndCashEquivalentsAtCarryingValue": "138895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474959000", "profitLoss": "None", "dividendPayout": "197416000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "342713000", "operatingCashflow": "882918000", "capitalExpenditures": "363077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351985000", "cashflowFromInvestment": "-619336000", "stockBasedCompensation": "27780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5441426000, "cost_of_revenue": 4238857000, "gross_profit": 1202569000, "research_and_development": 29300000, "selling_general_admin": 644540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 624420000, "depreciation_amortisation": 340988000, "ebitda": 965408000, "interest_expense": 135393000, "interest_income": null, "other_non_operating": null, "pretax_income": 499374000, "tax_provision": 119730000, "effective_tax_rate": null, "net_income": 474959000, "net_income_continuing_ops": 491175000, "net_income_to_common": 474959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138895000, "short_term_investments": null, "net_receivables": 744245000, "inventory": 603648000, "other_current_assets": null, "total_current_assets": 2050365000, "net_ppe": null, "goodwill": 1298011000, "intangible_assets": 726557000, "goodwill_and_intangibles": 2024568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5141592000, "total_assets": 7191957000, "short_term_debt": 38934000, "accounts_payable": 537877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165277000, "long_term_debt": 3035868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3594845000, "total_liabilities": 4760122000, "total_debt": 3074802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2624380000, "total_equity": 2424340000, "shares_outstanding": 98890000, "operating_cash_flow": 882918000, "stock_based_compensation": 27780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 363077000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -619336000, "dividends_paid": 197416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351985000, "free_cash_flow": 1245995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "624420000", "ebitda": "965408000", "netIncome": "474959000", "grossProfit": "1202569000", "depreciation": "None", "totalRevenue": "5441426000", "costOfRevenue": "4238857000", "interestIncome": "7850000", "incomeBeforeTax": "499374000", "interestExpense": "135393000", "operatingIncome": "589049000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "119730000", "reportedCurrency": "USD", "netInterestIncome": "-123933000", "nonInterestIncome": "None", "operatingExpenses": "613520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4238857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "340988000", "sellingGeneralAndAdministrative": "644540000", "netIncomeFromContinuingOperations": "491175000" }, "balance": { "goodwill": "1298011000", "inventory": "603648000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7191957000", "longTermDebt": "3035868000", "shortTermDebt": "38934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "726557000", "reportedCurrency": "USD", "retainedEarnings": "2624380000", "totalLiabilities": "4760122000", "otherCurrentAssets": "563577000", "totalCurrentAssets": "2050365000", "currentLongTermDebt": "47132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141592000", "currentAccountsPayable": "537877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1975177000", "shortLongTermDebtTotal": "3229639000", "totalShareholderEquity": "2424340000", "capitalLeaseObligations": "265454000", "otherCurrentLiabilities": "577603000", "totalCurrentLiabilities": "1165277000", "otherNonCurrentLiabilities": "49835000", "totalNonCurrentLiabilities": "3594845000", "cashAndShortTermInvestments": "138895000", "commonStockSharesOutstanding": "98890000", "intangibleAssetsExcludingGoodwill": "726557000", "cashAndCashEquivalentsAtCarryingValue": "138895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "474959000", "profitLoss": "None", "dividendPayout": "197416000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "342713000", "operatingCashflow": "882918000", "capitalExpenditures": "363077000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351985000", "cashflowFromInvestment": "-619336000", "stockBasedCompensation": "27780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10617000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "340988000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5859327000, "cost_of_revenue": 4634009000, "gross_profit": 1225318000, "ebit": 560809000, "ebitda": 869633000, "pretax_income": 474141000, "tax_provision": 95731000, "net_income": 466437000, "net_income_to_common": 466437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227438000, "total_current_assets": 2361254000, "total_assets": 7052940000, "short_term_debt": 554746000, "long_term_debt": 2719783000, "total_debt": 3274529000, "total_liabilities": 4980143000, "total_equity": 2065813999, "shares_outstanding": 98732000, "goodwill_and_intangibles": 2416909000 }, "cash_flow": { "operating_cash_flow": 509049000, "capital_expenditure": 319148000, "free_cash_flow": 828197000, "dividends_paid": 187093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332039, "ticker_id": 3698, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "560809000", "ebitda": "869633000", "netIncome": "466437000", "grossProfit": "1225318000", "depreciation": "None", "totalRevenue": "5859327000", "costOfRevenue": "4634009000", "interestIncome": "97041000", "incomeBeforeTax": "474141000", "interestExpense": "100875000", "operatingIncome": "563355000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "95731000", "reportedCurrency": "USD", "netInterestIncome": "-97041000", "nonInterestIncome": "None", "operatingExpenses": "661963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4634009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308824000", "sellingGeneralAndAdministrative": "609578000", "netIncomeFromContinuingOperations": "466980000" }, "balance": { "goodwill": "1675311000", "inventory": "1095558000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7052940000", "longTermDebt": "2719783000", "shortTermDebt": "554746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "741598000", "reportedCurrency": "USD", "retainedEarnings": "2348183000", "totalLiabilities": "4980143000", "otherCurrentAssets": "76054000", "totalCurrentAssets": "2361254000", "currentLongTermDebt": "502440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "962204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691686000", "currentAccountsPayable": "818885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007180000", "shortLongTermDebtTotal": "3525523000", "totalShareholderEquity": "2065813999", "capitalLeaseObligations": "250994000", "otherCurrentLiabilities": "330942000", "totalCurrentLiabilities": "1743901000", "otherNonCurrentLiabilities": "38088000", "totalNonCurrentLiabilities": "3236242000", "cashAndShortTermInvestments": "227438000", "commonStockSharesOutstanding": "98732000", "intangibleAssetsExcludingGoodwill": "741598000", "cashAndCashEquivalentsAtCarryingValue": "227438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466980000", "profitLoss": "None", "dividendPayout": "187093000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-353478000", "operatingCashflow": "509049000", "capitalExpenditures": "319148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1327204000", "cashflowFromInvestment": "-1746168000", "stockBasedCompensation": "31309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5859327000, "cost_of_revenue": 4634009000, "gross_profit": 1225318000, "research_and_development": 28700000, "selling_general_admin": 609578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 560809000, "depreciation_amortisation": 308824000, "ebitda": 869633000, "interest_expense": 100875000, "interest_income": null, "other_non_operating": null, "pretax_income": 474141000, "tax_provision": 95731000, "effective_tax_rate": null, "net_income": 466437000, "net_income_continuing_ops": 466980000, "net_income_to_common": 466437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227438000, "short_term_investments": null, "net_receivables": 962204000, "inventory": 1095558000, "other_current_assets": null, "total_current_assets": 2361254000, "net_ppe": null, "goodwill": 1675311000, "intangible_assets": 741598000, "goodwill_and_intangibles": 2416909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4691686000, "total_assets": 7052940000, "short_term_debt": 554746000, "accounts_payable": 818885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1743901000, "long_term_debt": 2719783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3236242000, "total_liabilities": 4980143000, "total_debt": 3274529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2348183000, "total_equity": 2065813999, "shares_outstanding": 98732000, "operating_cash_flow": 509049000, "stock_based_compensation": 31309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 319148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1746168000, "dividends_paid": 187093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1327204000, "free_cash_flow": 828197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "560809000", "ebitda": "869633000", "netIncome": "466437000", "grossProfit": "1225318000", "depreciation": "None", "totalRevenue": "5859327000", "costOfRevenue": "4634009000", "interestIncome": "97041000", "incomeBeforeTax": "474141000", "interestExpense": "100875000", "operatingIncome": "563355000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "95731000", "reportedCurrency": "USD", "netInterestIncome": "-97041000", "nonInterestIncome": "None", "operatingExpenses": "661963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4634009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "308824000", "sellingGeneralAndAdministrative": "609578000", "netIncomeFromContinuingOperations": "466980000" }, "balance": { "goodwill": "1675311000", "inventory": "1095558000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7052940000", "longTermDebt": "2719783000", "shortTermDebt": "554746000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "741598000", "reportedCurrency": "USD", "retainedEarnings": "2348183000", "totalLiabilities": "4980143000", "otherCurrentAssets": "76054000", "totalCurrentAssets": "2361254000", "currentLongTermDebt": "502440000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "962204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4691686000", "currentAccountsPayable": "818885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2007180000", "shortLongTermDebtTotal": "3525523000", "totalShareholderEquity": "2065813999", "capitalLeaseObligations": "250994000", "otherCurrentLiabilities": "330942000", "totalCurrentLiabilities": "1743901000", "otherNonCurrentLiabilities": "38088000", "totalNonCurrentLiabilities": "3236242000", "cashAndShortTermInvestments": "227438000", "commonStockSharesOutstanding": "98732000", "intangibleAssetsExcludingGoodwill": "741598000", "cashAndCashEquivalentsAtCarryingValue": "227438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "466980000", "profitLoss": "None", "dividendPayout": "187093000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-353478000", "operatingCashflow": "509049000", "capitalExpenditures": "319148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1327204000", "cashflowFromInvestment": "-1746168000", "stockBasedCompensation": "31309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4547000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "308824000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5590438000, "cost_of_revenue": 4528528000, "gross_profit": 1061910000, "ebit": -96991000, "ebitda": 148193000, "pretax_income": -150141000, "tax_provision": -67430000, "net_income": -85477000, "net_income_to_common": -85477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170978000, "total_current_assets": 1658677000, "total_assets": 5073235000, "short_term_debt": 411557000, "long_term_debt": 1199106000, "total_debt": 1610663000, "total_liabilities": 3223694000, "total_equity": 1837445000, "shares_outstanding": 99608000, "goodwill_and_intangibles": 1602644000 }, "cash_flow": { "operating_cash_flow": 298672000, "capital_expenditure": 242853000, "free_cash_flow": 541525000, "dividends_paid": 178622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332044, "ticker_id": 3698, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96991000", "ebitda": "148193000", "netIncome": "-85477000", "grossProfit": "1061910000", "depreciation": "None", "totalRevenue": "5590438000", "costOfRevenue": "4528528000", "interestIncome": "59235000", "incomeBeforeTax": "-150141000", "interestExpense": "63991000", "operatingIncome": "486853000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-67430000", "reportedCurrency": "USD", "netInterestIncome": "-59235000", "nonInterestIncome": "None", "operatingExpenses": "575057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24100000", "otherNonOperatingIncome": "-4587000", "costofGoodsAndServicesSold": "4528528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245184000", "sellingGeneralAndAdministrative": "558180000", "netIncomeFromContinuingOperations": "-82711000" }, "balance": { "goodwill": "1324501000", "inventory": "562113000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5073235000", "longTermDebt": "1199106000", "shortTermDebt": "411557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "278143000", "reportedCurrency": "USD", "retainedEarnings": "2070005000", "totalLiabilities": "3223694000", "otherCurrentAssets": "74034000", "totalCurrentAssets": "1658677000", "currentLongTermDebt": "411557000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414558000", "currentAccountsPayable": "721312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1297500000", "shortLongTermDebtTotal": "1844830000", "totalShareholderEquity": "1837445000", "capitalLeaseObligations": "234167000", "otherCurrentLiabilities": "381350000", "totalCurrentLiabilities": "1525763000", "otherNonCurrentLiabilities": "35911000", "totalNonCurrentLiabilities": "1697931000", "cashAndShortTermInvestments": "170978000", "commonStockSharesOutstanding": "99608000", "intangibleAssetsExcludingGoodwill": "278143000", "cashAndCashEquivalentsAtCarryingValue": "170978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82711000", "profitLoss": "None", "dividendPayout": "178622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-130119000", "operatingCashflow": "298672000", "capitalExpenditures": "242853000", "changeInReceivables": "-149755000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503784000", "cashflowFromInvestment": "-173493000", "stockBasedCompensation": "22608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-380773000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "803208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5590438000, "cost_of_revenue": 4528528000, "gross_profit": 1061910000, "research_and_development": 24100000, "selling_general_admin": 558180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96991000, "depreciation_amortisation": 245184000, "ebitda": 148193000, "interest_expense": 63991000, "interest_income": null, "other_non_operating": null, "pretax_income": -150141000, "tax_provision": -67430000, "effective_tax_rate": null, "net_income": -85477000, "net_income_continuing_ops": -82711000, "net_income_to_common": -85477000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170978000, "short_term_investments": null, "net_receivables": 851552000, "inventory": 562113000, "other_current_assets": null, "total_current_assets": 1658677000, "net_ppe": null, "goodwill": 1324501000, "intangible_assets": 278143000, "goodwill_and_intangibles": 1602644000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3414558000, "total_assets": 5073235000, "short_term_debt": 411557000, "accounts_payable": 721312000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1525763000, "long_term_debt": 1199106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1697931000, "total_liabilities": 3223694000, "total_debt": 1610663000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2070005000, "total_equity": 1837445000, "shares_outstanding": 99608000, "operating_cash_flow": 298672000, "stock_based_compensation": 22608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 242853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173493000, "dividends_paid": 178622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -503784000, "free_cash_flow": 541525000, "net_change_in_cash": -380773000 }, "raw_data": { "income": { "ebit": "-96991000", "ebitda": "148193000", "netIncome": "-85477000", "grossProfit": "1061910000", "depreciation": "None", "totalRevenue": "5590438000", "costOfRevenue": "4528528000", "interestIncome": "59235000", "incomeBeforeTax": "-150141000", "interestExpense": "63991000", "operatingIncome": "486853000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-67430000", "reportedCurrency": "USD", "netInterestIncome": "-59235000", "nonInterestIncome": "None", "operatingExpenses": "575057000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24100000", "otherNonOperatingIncome": "-4587000", "costofGoodsAndServicesSold": "4528528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245184000", "sellingGeneralAndAdministrative": "558180000", "netIncomeFromContinuingOperations": "-82711000" }, "balance": { "goodwill": "1324501000", "inventory": "562113000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5073235000", "longTermDebt": "1199106000", "shortTermDebt": "411557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "278143000", "reportedCurrency": "USD", "retainedEarnings": "2070005000", "totalLiabilities": "3223694000", "otherCurrentAssets": "74034000", "totalCurrentAssets": "1658677000", "currentLongTermDebt": "411557000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3414558000", "currentAccountsPayable": "721312000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1297500000", "shortLongTermDebtTotal": "1844830000", "totalShareholderEquity": "1837445000", "capitalLeaseObligations": "234167000", "otherCurrentLiabilities": "381350000", "totalCurrentLiabilities": "1525763000", "otherNonCurrentLiabilities": "35911000", "totalNonCurrentLiabilities": "1697931000", "cashAndShortTermInvestments": "170978000", "commonStockSharesOutstanding": "99608000", "intangibleAssetsExcludingGoodwill": "278143000", "cashAndCashEquivalentsAtCarryingValue": "170978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82711000", "profitLoss": "None", "dividendPayout": "178622000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-130119000", "operatingCashflow": "298672000", "capitalExpenditures": "242853000", "changeInReceivables": "-149755000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-503784000", "cashflowFromInvestment": "-173493000", "stockBasedCompensation": "22608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "178622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-380773000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-218085000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "803208000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5237443000, "cost_of_revenue": 4191104000, "gross_profit": 1046339000, "ebit": 330638000, "ebitda": 591928000, "pretax_income": 260271000, "tax_provision": 53030000, "net_income": 207463000, "net_income_to_common": 207463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 564848000, "total_current_assets": 1830547000, "total_assets": 5277259000, "short_term_debt": 507922000, "long_term_debt": 1244440000, "total_debt": 1752362000, "total_liabilities": 3366731000, "total_equity": 1899605000, "shares_outstanding": 101209000, "goodwill_and_intangibles": 1711189000 }, "cash_flow": { "operating_cash_flow": 705621000, "capital_expenditure": 183663000, "free_cash_flow": 889284000, "dividends_paid": 172626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332049, "ticker_id": 3698, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "330638000", "ebitda": "591928000", "netIncome": "207463000", "grossProfit": "1046339000", "depreciation": "None", "totalRevenue": "5237443000", "costOfRevenue": "4191104000", "interestIncome": "72070000", "incomeBeforeTax": "260271000", "interestExpense": "75046000", "operatingIncome": "357804000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53030000", "reportedCurrency": "USD", "netInterestIncome": "-72070000", "nonInterestIncome": "None", "operatingExpenses": "688535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "7655000", "costofGoodsAndServicesSold": "4191104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261290000", "sellingGeneralAndAdministrative": "528439000", "netIncomeFromContinuingOperations": "202562000" }, "balance": { "goodwill": "1389255000", "inventory": "450691000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5277259000", "longTermDebt": "1244440000", "shortTermDebt": "507922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "321934000", "reportedCurrency": "USD", "retainedEarnings": "2335216000", "totalLiabilities": "3366731000", "otherCurrentAssets": "52564000", "totalCurrentAssets": "1830547000", "currentLongTermDebt": "455784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3446712000", "currentAccountsPayable": "536939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1244110000", "shortLongTermDebtTotal": "2014410000", "totalShareholderEquity": "1899605000", "capitalLeaseObligations": "262048000", "otherCurrentLiabilities": "442664000", "totalCurrentLiabilities": "1511627000", "otherNonCurrentLiabilities": "262598000", "totalNonCurrentLiabilities": "1855104000", "cashAndShortTermInvestments": "564848000", "commonStockSharesOutstanding": "101209000", "intangibleAssetsExcludingGoodwill": "321934000", "cashAndCashEquivalentsAtCarryingValue": "564848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207241000", "profitLoss": "None", "dividendPayout": "172626000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12125000", "operatingCashflow": "705621000", "capitalExpenditures": "183663000", "changeInReceivables": "17853000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186821000", "cashflowFromInvestment": "-126327000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416420000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5237443000, "cost_of_revenue": 4191104000, "gross_profit": 1046339000, "research_and_development": 22000000, "selling_general_admin": 528439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 330638000, "depreciation_amortisation": 261290000, "ebitda": 591928000, "interest_expense": 75046000, "interest_income": null, "other_non_operating": null, "pretax_income": 260271000, "tax_provision": 53030000, "effective_tax_rate": null, "net_income": 207463000, "net_income_continuing_ops": 202562000, "net_income_to_common": 207463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 564848000, "short_term_investments": null, "net_receivables": 762444000, "inventory": 450691000, "other_current_assets": null, "total_current_assets": 1830547000, "net_ppe": null, "goodwill": 1389255000, "intangible_assets": 321934000, "goodwill_and_intangibles": 1711189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3446712000, "total_assets": 5277259000, "short_term_debt": 507922000, "accounts_payable": 536939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1511627000, "long_term_debt": 1244440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1855104000, "total_liabilities": 3366731000, "total_debt": 1752362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2335216000, "total_equity": 1899605000, "shares_outstanding": 101209000, "operating_cash_flow": 705621000, "stock_based_compensation": 10607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126327000, "dividends_paid": 172626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186821000, "free_cash_flow": 889284000, "net_change_in_cash": 416420000 }, "raw_data": { "income": { "ebit": "330638000", "ebitda": "591928000", "netIncome": "207463000", "grossProfit": "1046339000", "depreciation": "None", "totalRevenue": "5237443000", "costOfRevenue": "4191104000", "interestIncome": "72070000", "incomeBeforeTax": "260271000", "interestExpense": "75046000", "operatingIncome": "357804000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "53030000", "reportedCurrency": "USD", "netInterestIncome": "-72070000", "nonInterestIncome": "None", "operatingExpenses": "688535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22000000", "otherNonOperatingIncome": "7655000", "costofGoodsAndServicesSold": "4191104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261290000", "sellingGeneralAndAdministrative": "528439000", "netIncomeFromContinuingOperations": "202562000" }, "balance": { "goodwill": "1389255000", "inventory": "450691000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5277259000", "longTermDebt": "1244440000", "shortTermDebt": "507922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "321934000", "reportedCurrency": "USD", "retainedEarnings": "2335216000", "totalLiabilities": "3366731000", "otherCurrentAssets": "52564000", "totalCurrentAssets": "1830547000", "currentLongTermDebt": "455784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "762444000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3446712000", "currentAccountsPayable": "536939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1244110000", "shortLongTermDebtTotal": "2014410000", "totalShareholderEquity": "1899605000", "capitalLeaseObligations": "262048000", "otherCurrentLiabilities": "442664000", "totalCurrentLiabilities": "1511627000", "otherNonCurrentLiabilities": "262598000", "totalNonCurrentLiabilities": "1855104000", "cashAndShortTermInvestments": "564848000", "commonStockSharesOutstanding": "101209000", "intangibleAssetsExcludingGoodwill": "321934000", "cashAndCashEquivalentsAtCarryingValue": "564848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207241000", "profitLoss": "None", "dividendPayout": "172626000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "12125000", "operatingCashflow": "705621000", "capitalExpenditures": "183663000", "changeInReceivables": "17853000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186821000", "cashflowFromInvestment": "-126327000", "stockBasedCompensation": "10607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "172626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "416420000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359231000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5374207000, "cost_of_revenue": 4316378000, "gross_profit": 1057829000, "ebit": 447611000, "ebitda": 686751000, "pretax_income": 385937000, "tax_provision": 93269000, "net_income": 291785000, "net_income_to_common": 291785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145283000, "total_current_assets": 1521196000, "total_assets": 5126289000, "short_term_debt": 542282000, "long_term_debt": 1193135000, "total_debt": 1735417000, "total_liabilities": 3310584000, "total_equity": 1802682000, "shares_outstanding": 101176000, "goodwill_and_intangibles": 1817638000 }, "cash_flow": { "operating_cash_flow": 425850000, "capital_expenditure": 181320000, "free_cash_flow": 607170000, "dividends_paid": 170253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332054, "ticker_id": 3698, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "447611000", "ebitda": "686751000", "netIncome": "291785000", "grossProfit": "1057829000", "depreciation": "None", "totalRevenue": "5374207000", "costOfRevenue": "4316378000", "interestIncome": "5242000", "incomeBeforeTax": "385937000", "interestExpense": "66845000", "operatingIncome": "467082000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "93269000", "reportedCurrency": "USD", "netInterestIncome": "-61603000", "nonInterestIncome": "None", "operatingExpenses": "590747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "10413000", "costofGoodsAndServicesSold": "4316378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239140000", "sellingGeneralAndAdministrative": "530867000", "netIncomeFromContinuingOperations": "287497000" }, "balance": { "goodwill": "1429346000", "inventory": "503808000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5126289000", "longTermDebt": "1193135000", "shortTermDebt": "542282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "388292000", "reportedCurrency": "USD", "retainedEarnings": "2301532000", "totalLiabilities": "3310584000", "otherCurrentAssets": "60202000", "totalCurrentAssets": "1521196000", "currentLongTermDebt": "488234000", "longTermInvestments": "54339000", "shortTermInvestments": "88000", "currentNetReceivables": "811903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605093000", "currentAccountsPayable": "537764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1286842000", "shortLongTermDebtTotal": "1989409000", "totalShareholderEquity": "1802682000", "capitalLeaseObligations": "253992000", "otherCurrentLiabilities": "296019000", "totalCurrentLiabilities": "1404492000", "otherNonCurrentLiabilities": "382759000", "totalNonCurrentLiabilities": "1906091999", "cashAndShortTermInvestments": "145283000", "commonStockSharesOutstanding": "101176000", "intangibleAssetsExcludingGoodwill": "388292000", "cashAndCashEquivalentsAtCarryingValue": "145283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292668000", "profitLoss": "None", "dividendPayout": "170253000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2631000", "operatingCashflow": "425850000", "capitalExpenditures": "181320000", "changeInReceivables": "59615000", "changeInExchangeRate": "None", "cashflowFromFinancing": "97008000", "cashflowFromInvestment": "-479097000", "stockBasedCompensation": "14334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5374207000, "cost_of_revenue": 4316378000, "gross_profit": 1057829000, "research_and_development": 23300000, "selling_general_admin": 530867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 447611000, "depreciation_amortisation": 239140000, "ebitda": 686751000, "interest_expense": 66845000, "interest_income": null, "other_non_operating": null, "pretax_income": 385937000, "tax_provision": 93269000, "effective_tax_rate": null, "net_income": 291785000, "net_income_continuing_ops": 287497000, "net_income_to_common": 291785000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145283000, "short_term_investments": 88000, "net_receivables": 811903000, "inventory": 503808000, "other_current_assets": null, "total_current_assets": 1521196000, "net_ppe": null, "goodwill": 1429346000, "intangible_assets": 388292000, "goodwill_and_intangibles": 1817638000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3605093000, "total_assets": 5126289000, "short_term_debt": 542282000, "accounts_payable": 537764000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1404492000, "long_term_debt": 1193135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1906091999, "total_liabilities": 3310584000, "total_debt": 1735417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2301532000, "total_equity": 1802682000, "shares_outstanding": 101176000, "operating_cash_flow": 425850000, "stock_based_compensation": 14334000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -479097000, "dividends_paid": 170253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 97008000, "free_cash_flow": 607170000, "net_change_in_cash": 23953000 }, "raw_data": { "income": { "ebit": "447611000", "ebitda": "686751000", "netIncome": "291785000", "grossProfit": "1057829000", "depreciation": "None", "totalRevenue": "5374207000", "costOfRevenue": "4316378000", "interestIncome": "5242000", "incomeBeforeTax": "385937000", "interestExpense": "66845000", "operatingIncome": "467082000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "93269000", "reportedCurrency": "USD", "netInterestIncome": "-61603000", "nonInterestIncome": "None", "operatingExpenses": "590747000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "10413000", "costofGoodsAndServicesSold": "4316378000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "239140000", "sellingGeneralAndAdministrative": "530867000", "netIncomeFromContinuingOperations": "287497000" }, "balance": { "goodwill": "1429346000", "inventory": "503808000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "5126289000", "longTermDebt": "1193135000", "shortTermDebt": "542282000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "388292000", "reportedCurrency": "USD", "retainedEarnings": "2301532000", "totalLiabilities": "3310584000", "otherCurrentAssets": "60202000", "totalCurrentAssets": "1521196000", "currentLongTermDebt": "488234000", "longTermInvestments": "54339000", "shortTermInvestments": "88000", "currentNetReceivables": "811903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3605093000", "currentAccountsPayable": "537764000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1286842000", "shortLongTermDebtTotal": "1989409000", "totalShareholderEquity": "1802682000", "capitalLeaseObligations": "253992000", "otherCurrentLiabilities": "296019000", "totalCurrentLiabilities": "1404492000", "otherNonCurrentLiabilities": "382759000", "totalNonCurrentLiabilities": "1906091999", "cashAndShortTermInvestments": "145283000", "commonStockSharesOutstanding": "101176000", "intangibleAssetsExcludingGoodwill": "388292000", "cashAndCashEquivalentsAtCarryingValue": "145283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292668000", "profitLoss": "None", "dividendPayout": "170253000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2631000", "operatingCashflow": "425850000", "capitalExpenditures": "181320000", "changeInReceivables": "59615000", "changeInExchangeRate": "None", "cashflowFromFinancing": "97008000", "cashflowFromInvestment": "-479097000", "stockBasedCompensation": "14334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "170253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54605000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 5390938000, "cost_of_revenue": 4349932000, "gross_profit": 1041006000, "ebit": 441678000, "ebitda": 677923000, "pretax_income": 378531000, "tax_provision": 75008000, "net_income": 313560000, "net_income_to_common": 313560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120389000, "total_current_assets": 1519272000, "total_assets": 4583465000, "short_term_debt": 195445000, "long_term_debt": 1189717000, "total_debt": 1385162000, "total_liabilities": 2811187000, "total_equity": 1772278000, "shares_outstanding": 101016000, "goodwill_and_intangibles": 1661204000 }, "cash_flow": { "operating_cash_flow": 589898000, "capital_expenditure": 168286000, "free_cash_flow": 758184000, "dividends_paid": 161434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332059, "ticker_id": 3698, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441678000", "ebitda": "677923000", "netIncome": "313560000", "grossProfit": "1041006000", "depreciation": "None", "totalRevenue": "5390938000", "costOfRevenue": "4349932000", "interestIncome": "4990000", "incomeBeforeTax": "378531000", "interestExpense": "63147000", "operatingIncome": "437629000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "75008000", "reportedCurrency": "USD", "netInterestIncome": "-58157000", "nonInterestIncome": "None", "operatingExpenses": "603377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23200000", "otherNonOperatingIncome": "16206000", "costofGoodsAndServicesSold": "4349932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236245000", "sellingGeneralAndAdministrative": "563306000", "netIncomeFromContinuingOperations": "303523000" }, "balance": { "goodwill": "1309167000", "inventory": "493764000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "4583465000", "longTermDebt": "1189717000", "shortTermDebt": "195445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "352037000", "reportedCurrency": "USD", "retainedEarnings": "2188115000", "totalLiabilities": "2811187000", "otherCurrentAssets": "55784000", "totalCurrentAssets": "1519272000", "currentLongTermDebt": "195445000", "longTermInvestments": "55516000", "shortTermInvestments": "727000", "currentNetReceivables": "849335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064193000", "currentAccountsPayable": "556011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233821000", "shortLongTermDebtTotal": "1385162000", "totalShareholderEquity": "1772278000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322958000", "totalCurrentLiabilities": "1082930000", "otherNonCurrentLiabilities": "474267000", "totalNonCurrentLiabilities": "1728257000", "cashAndShortTermInvestments": "120389000", "commonStockSharesOutstanding": "101016000", "intangibleAssetsExcludingGoodwill": "352037000", "cashAndCashEquivalentsAtCarryingValue": "120389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "314739000", "profitLoss": "None", "dividendPayout": "161434000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6150000", "operatingCashflow": "589898000", "capitalExpenditures": "168286000", "changeInReceivables": "38193000", "changeInExchangeRate": "-6639000", "cashflowFromFinancing": "-219811000", "cashflowFromInvestment": "-445463000", "stockBasedCompensation": "10730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134523000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5390938000, "cost_of_revenue": 4349932000, "gross_profit": 1041006000, "research_and_development": 23200000, "selling_general_admin": 563306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441678000, "depreciation_amortisation": 236245000, "ebitda": 677923000, "interest_expense": 63147000, "interest_income": null, "other_non_operating": null, "pretax_income": 378531000, "tax_provision": 75008000, "effective_tax_rate": null, "net_income": 313560000, "net_income_continuing_ops": 303523000, "net_income_to_common": 313560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120389000, "short_term_investments": 727000, "net_receivables": 849335000, "inventory": 493764000, "other_current_assets": null, "total_current_assets": 1519272000, "net_ppe": null, "goodwill": 1309167000, "intangible_assets": 352037000, "goodwill_and_intangibles": 1661204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3064193000, "total_assets": 4583465000, "short_term_debt": 195445000, "accounts_payable": 556011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1082930000, "long_term_debt": 1189717000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1728257000, "total_liabilities": 2811187000, "total_debt": 1385162000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2188115000, "total_equity": 1772278000, "shares_outstanding": 101016000, "operating_cash_flow": 589898000, "stock_based_compensation": 10730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -445463000, "dividends_paid": 161434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219811000, "free_cash_flow": 758184000, "net_change_in_cash": -134523000 }, "raw_data": { "income": { "ebit": "441678000", "ebitda": "677923000", "netIncome": "313560000", "grossProfit": "1041006000", "depreciation": "None", "totalRevenue": "5390938000", "costOfRevenue": "4349932000", "interestIncome": "4990000", "incomeBeforeTax": "378531000", "interestExpense": "63147000", "operatingIncome": "437629000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "75008000", "reportedCurrency": "USD", "netInterestIncome": "-58157000", "nonInterestIncome": "None", "operatingExpenses": "603377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23200000", "otherNonOperatingIncome": "16206000", "costofGoodsAndServicesSold": "4349932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236245000", "sellingGeneralAndAdministrative": "563306000", "netIncomeFromContinuingOperations": "303523000" }, "balance": { "goodwill": "1309167000", "inventory": "493764000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "4583465000", "longTermDebt": "1189717000", "shortTermDebt": "195445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "352037000", "reportedCurrency": "USD", "retainedEarnings": "2188115000", "totalLiabilities": "2811187000", "otherCurrentAssets": "55784000", "totalCurrentAssets": "1519272000", "currentLongTermDebt": "195445000", "longTermInvestments": "55516000", "shortTermInvestments": "727000", "currentNetReceivables": "849335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064193000", "currentAccountsPayable": "556011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233821000", "shortLongTermDebtTotal": "1385162000", "totalShareholderEquity": "1772278000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "322958000", "totalCurrentLiabilities": "1082930000", "otherNonCurrentLiabilities": "474267000", "totalNonCurrentLiabilities": "1728257000", "cashAndShortTermInvestments": "120389000", "commonStockSharesOutstanding": "101016000", "intangibleAssetsExcludingGoodwill": "352037000", "cashAndCashEquivalentsAtCarryingValue": "120389000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "314739000", "profitLoss": "None", "dividendPayout": "161434000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-6150000", "operatingCashflow": "589898000", "capitalExpenditures": "168286000", "changeInReceivables": "38193000", "changeInExchangeRate": "-6639000", "cashflowFromFinancing": "-219811000", "cashflowFromInvestment": "-445463000", "stockBasedCompensation": "10730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-134523000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "250241000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1676442000, "cost_of_revenue": 1330814000, "gross_profit": 345628000, "ebit": 144090000, "ebitda": 269119000, "pretax_income": 77135000, "tax_provision": 9510000, "net_income": 67601000, "net_income_to_common": 67601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224479000, "total_current_assets": 2742404000, "total_assets": 11070019000, "short_term_debt": 1202570000, "long_term_debt": 3486942000, "total_debt": 4689512000, "total_liabilities": 7483652000, "total_equity": 3586367000, "shares_outstanding": 99704000, "goodwill_and_intangibles": 5082895000 }, "cash_flow": { "operating_cash_flow": -367928000, "capital_expenditure": 60360000, "free_cash_flow": -307568000, "dividends_paid": 52404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332022, "ticker_id": 3698, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144090000", "ebitda": "269119000", "netIncome": "67601000", "grossProfit": "345628000", "depreciation": "None", "totalRevenue": "1676442000", "costOfRevenue": "1330814000", "interestIncome": "8651000", "incomeBeforeTax": "77135000", "interestExpense": "44494000", "operatingIncome": "144090000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9510000", "reportedCurrency": "USD", "netInterestIncome": "-35843000", "nonInterestIncome": "None", "operatingExpenses": "201538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1330814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125029000", "sellingGeneralAndAdministrative": "201538000", "netIncomeFromContinuingOperations": "67625000" }, "balance": { "goodwill": "2482201000", "inventory": "1216812000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11070019000", "longTermDebt": "3486942000", "shortTermDebt": "1202570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2600694000", "reportedCurrency": "USD", "retainedEarnings": "3392513000", "totalLiabilities": "7483652000", "otherCurrentAssets": "184138000", "totalCurrentAssets": "2742404000", "currentLongTermDebt": "1202570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1116975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8327615000", "currentAccountsPayable": "1613677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4954110000", "totalShareholderEquity": "3586367000", "capitalLeaseObligations": "264598000", "otherCurrentLiabilities": "29845000", "totalCurrentLiabilities": "2846092000", "otherNonCurrentLiabilities": "174752000", "totalNonCurrentLiabilities": "4637559999", "cashAndShortTermInvestments": "224479000", "commonStockSharesOutstanding": "99704000", "intangibleAssetsExcludingGoodwill": "2600694000", "cashAndCashEquivalentsAtCarryingValue": "224479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67625000", "profitLoss": "None", "dividendPayout": "52404000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-105691000", "operatingCashflow": "-367928000", "capitalExpenditures": "60360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299302000", "cashflowFromInvestment": "-77436000", "stockBasedCompensation": "6174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125029000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1676442000, "cost_of_revenue": 1330814000, "gross_profit": 345628000, "research_and_development": null, "selling_general_admin": 201538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144090000, "depreciation_amortisation": 125029000, "ebitda": 269119000, "interest_expense": 44494000, "interest_income": null, "other_non_operating": null, "pretax_income": 77135000, "tax_provision": 9510000, "effective_tax_rate": null, "net_income": 67601000, "net_income_continuing_ops": 67625000, "net_income_to_common": 67601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224479000, "short_term_investments": null, "net_receivables": 1116975000, "inventory": 1216812000, "other_current_assets": null, "total_current_assets": 2742404000, "net_ppe": null, "goodwill": 2482201000, "intangible_assets": 2600694000, "goodwill_and_intangibles": 5082895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8327615000, "total_assets": 11070019000, "short_term_debt": 1202570000, "accounts_payable": 1613677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2846092000, "long_term_debt": 3486942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4637559999, "total_liabilities": 7483652000, "total_debt": 4689512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3392513000, "total_equity": 3586367000, "shares_outstanding": 99704000, "operating_cash_flow": -367928000, "stock_based_compensation": 6174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60360000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77436000, "dividends_paid": 52404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 299302000, "free_cash_flow": -307568000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144090000", "ebitda": "269119000", "netIncome": "67601000", "grossProfit": "345628000", "depreciation": "None", "totalRevenue": "1676442000", "costOfRevenue": "1330814000", "interestIncome": "8651000", "incomeBeforeTax": "77135000", "interestExpense": "44494000", "operatingIncome": "144090000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9510000", "reportedCurrency": "USD", "netInterestIncome": "-35843000", "nonInterestIncome": "None", "operatingExpenses": "201538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1330814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125029000", "sellingGeneralAndAdministrative": "201538000", "netIncomeFromContinuingOperations": "67625000" }, "balance": { "goodwill": "2482201000", "inventory": "1216812000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "11070019000", "longTermDebt": "3486942000", "shortTermDebt": "1202570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2600694000", "reportedCurrency": "USD", "retainedEarnings": "3392513000", "totalLiabilities": "7483652000", "otherCurrentAssets": "184138000", "totalCurrentAssets": "2742404000", "currentLongTermDebt": "1202570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1116975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8327615000", "currentAccountsPayable": "1613677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4954110000", "totalShareholderEquity": "3586367000", "capitalLeaseObligations": "264598000", "otherCurrentLiabilities": "29845000", "totalCurrentLiabilities": "2846092000", "otherNonCurrentLiabilities": "174752000", "totalNonCurrentLiabilities": "4637559999", "cashAndShortTermInvestments": "224479000", "commonStockSharesOutstanding": "99704000", "intangibleAssetsExcludingGoodwill": "2600694000", "cashAndCashEquivalentsAtCarryingValue": "224479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67625000", "profitLoss": "None", "dividendPayout": "52404000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-105691000", "operatingCashflow": "-367928000", "capitalExpenditures": "60360000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "299302000", "cashflowFromInvestment": "-77436000", "stockBasedCompensation": "6174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6954000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125029000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1767976000, "cost_of_revenue": 1420878000, "gross_profit": 347098000, "ebit": 517075000, "ebitda": 653808000, "pretax_income": 465227000, "tax_provision": 115222000, "net_income": 351381000, "net_income_to_common": 351381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378398000, "total_current_assets": 2646324000, "total_assets": 11162334000, "short_term_debt": 537952000, "long_term_debt": 3788973000, "total_debt": 4326925000, "total_liabilities": 7530502000, "total_equity": 3613881000, "shares_outstanding": 99729000, "goodwill_and_intangibles": 5195085000 }, "cash_flow": { "operating_cash_flow": 412886000, "capital_expenditure": 43644000, "free_cash_flow": 456530000, "dividends_paid": 52339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332023, "ticker_id": 3698, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "517075000", "ebitda": "653808000", "netIncome": "351381000", "grossProfit": "347098000", "depreciation": "None", "totalRevenue": "1767976000", "costOfRevenue": "1420878000", "interestIncome": "47405000", "incomeBeforeTax": "465227000", "interestExpense": "51848000", "operatingIncome": "133722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115222000", "reportedCurrency": "USD", "netInterestIncome": "-47405000", "nonInterestIncome": "None", "operatingExpenses": "213376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136733000", "sellingGeneralAndAdministrative": "213376000", "netIncomeFromContinuingOperations": "350005000" }, "balance": { "goodwill": "2511611000", "inventory": "1121009000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11162334000", "longTermDebt": "3788973000", "shortTermDebt": "537952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2683474000", "reportedCurrency": "USD", "retainedEarnings": "3377647000", "totalLiabilities": "7530502000", "otherCurrentAssets": "125352000", "totalCurrentAssets": "2646324000", "currentLongTermDebt": "537952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1021565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516010000", "currentAccountsPayable": "1861904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3105250000", "shortLongTermDebtTotal": "4853309000", "totalShareholderEquity": "3613881000", "capitalLeaseObligations": "263192000", "otherCurrentLiabilities": "128821000", "totalCurrentLiabilities": "2528677000", "otherNonCurrentLiabilities": "214650000", "totalNonCurrentLiabilities": "5001825000", "cashAndShortTermInvestments": "378398000", "commonStockSharesOutstanding": "99729000", "intangibleAssetsExcludingGoodwill": "2683474000", "cashAndCashEquivalentsAtCarryingValue": "378398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349613000", "profitLoss": "None", "dividendPayout": "52339000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27591000", "operatingCashflow": "412886000", "capitalExpenditures": "43644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892754000", "cashflowFromInvestment": "605313000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136733000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1767976000, "cost_of_revenue": 1420878000, "gross_profit": 347098000, "research_and_development": null, "selling_general_admin": 213376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 517075000, "depreciation_amortisation": 136733000, "ebitda": 653808000, "interest_expense": 51848000, "interest_income": null, "other_non_operating": null, "pretax_income": 465227000, "tax_provision": 115222000, "effective_tax_rate": null, "net_income": 351381000, "net_income_continuing_ops": 350005000, "net_income_to_common": 351381000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378398000, "short_term_investments": null, "net_receivables": 1021565000, "inventory": 1121009000, "other_current_assets": null, "total_current_assets": 2646324000, "net_ppe": null, "goodwill": 2511611000, "intangible_assets": 2683474000, "goodwill_and_intangibles": 5195085000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8516010000, "total_assets": 11162334000, "short_term_debt": 537952000, "accounts_payable": 1861904000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2528677000, "long_term_debt": 3788973000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5001825000, "total_liabilities": 7530502000, "total_debt": 4326925000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3377647000, "total_equity": 3613881000, "shares_outstanding": 99729000, "operating_cash_flow": 412886000, "stock_based_compensation": 1296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43644000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 605313000, "dividends_paid": 52339000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -892754000, "free_cash_flow": 456530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "517075000", "ebitda": "653808000", "netIncome": "351381000", "grossProfit": "347098000", "depreciation": "None", "totalRevenue": "1767976000", "costOfRevenue": "1420878000", "interestIncome": "47405000", "incomeBeforeTax": "465227000", "interestExpense": "51848000", "operatingIncome": "133722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115222000", "reportedCurrency": "USD", "netInterestIncome": "-47405000", "nonInterestIncome": "None", "operatingExpenses": "213376000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1420878000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136733000", "sellingGeneralAndAdministrative": "213376000", "netIncomeFromContinuingOperations": "350005000" }, "balance": { "goodwill": "2511611000", "inventory": "1121009000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11162334000", "longTermDebt": "3788973000", "shortTermDebt": "537952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2683474000", "reportedCurrency": "USD", "retainedEarnings": "3377647000", "totalLiabilities": "7530502000", "otherCurrentAssets": "125352000", "totalCurrentAssets": "2646324000", "currentLongTermDebt": "537952000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1021565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516010000", "currentAccountsPayable": "1861904000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3105250000", "shortLongTermDebtTotal": "4853309000", "totalShareholderEquity": "3613881000", "capitalLeaseObligations": "263192000", "otherCurrentLiabilities": "128821000", "totalCurrentLiabilities": "2528677000", "otherNonCurrentLiabilities": "214650000", "totalNonCurrentLiabilities": "5001825000", "cashAndShortTermInvestments": "378398000", "commonStockSharesOutstanding": "99729000", "intangibleAssetsExcludingGoodwill": "2683474000", "cashAndCashEquivalentsAtCarryingValue": "378398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349613000", "profitLoss": "None", "dividendPayout": "52339000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "27591000", "operatingCashflow": "412886000", "capitalExpenditures": "43644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-892754000", "cashflowFromInvestment": "605313000", "stockBasedCompensation": "1296000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52339000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136733000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 2131108000, "cost_of_revenue": 1663757000, "gross_profit": 467351000, "ebit": 189005000, "ebitda": 320661000, "pretax_income": 130782000, "tax_provision": 7717000, "net_income": 122918000, "net_income_to_common": 122918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 244855000, "total_current_assets": 3156379000, "total_assets": 11716124000, "short_term_debt": 1368899000, "long_term_debt": 3787680000, "total_debt": 5156579000, "total_liabilities": 8396608000, "total_equity": 3304722000, "shares_outstanding": 99648000, "goodwill_and_intangibles": 5194490000 }, "cash_flow": { "operating_cash_flow": 291549000, "capital_expenditure": 65928000, "free_cash_flow": 357477000, "dividends_paid": 52209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332025, "ticker_id": 3698, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "189005000", "ebitda": "320661000", "netIncome": "122918000", "grossProfit": "467351000", "depreciation": "None", "totalRevenue": "2131108000", "costOfRevenue": "1663757000", "interestIncome": "4634000", "incomeBeforeTax": "130782000", "interestExpense": "61243000", "operatingIncome": "194966000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7717000", "reportedCurrency": "USD", "netInterestIncome": "-56609000", "nonInterestIncome": "None", "operatingExpenses": "272385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1663757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131656000", "sellingGeneralAndAdministrative": "220966000", "netIncomeFromContinuingOperations": "123065000" }, "balance": { "goodwill": "2473367000", "inventory": "1160029000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11716124000", "longTermDebt": "3787680000", "shortTermDebt": "1368899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2721123000", "reportedCurrency": "USD", "retainedEarnings": "3097990000", "totalLiabilities": "8396608000", "otherCurrentAssets": "459291000", "totalCurrentAssets": "3156379000", "currentLongTermDebt": "1368899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1292204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8559745000", "currentAccountsPayable": "1133643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3143717000", "shortLongTermDebtTotal": "5401368000", "totalShareholderEquity": "3304722000", "capitalLeaseObligations": "244789000", "otherCurrentLiabilities": "917361000", "totalCurrentLiabilities": "3419903000", "otherNonCurrentLiabilities": "207115000", "totalNonCurrentLiabilities": "4976705000", "cashAndShortTermInvestments": "244855000", "commonStockSharesOutstanding": "99648000", "intangibleAssetsExcludingGoodwill": "2721123000", "cashAndCashEquivalentsAtCarryingValue": "244855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122918000", "profitLoss": "None", "dividendPayout": "52209000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "95316000", "operatingCashflow": "291549000", "capitalExpenditures": "65928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313481000", "cashflowFromInvestment": "-61002000", "stockBasedCompensation": "6775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2131108000, "cost_of_revenue": 1663757000, "gross_profit": 467351000, "research_and_development": null, "selling_general_admin": 220966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 189005000, "depreciation_amortisation": 131656000, "ebitda": 320661000, "interest_expense": 61243000, "interest_income": null, "other_non_operating": null, "pretax_income": 130782000, "tax_provision": 7717000, "effective_tax_rate": null, "net_income": 122918000, "net_income_continuing_ops": 123065000, "net_income_to_common": 122918000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 244855000, "short_term_investments": null, "net_receivables": 1292204000, "inventory": 1160029000, "other_current_assets": null, "total_current_assets": 3156379000, "net_ppe": null, "goodwill": 2473367000, "intangible_assets": 2721123000, "goodwill_and_intangibles": 5194490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8559745000, "total_assets": 11716124000, "short_term_debt": 1368899000, "accounts_payable": 1133643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3419903000, "long_term_debt": 3787680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4976705000, "total_liabilities": 8396608000, "total_debt": 5156579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3097990000, "total_equity": 3304722000, "shares_outstanding": 99648000, "operating_cash_flow": 291549000, "stock_based_compensation": 6775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65928000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61002000, "dividends_paid": 52209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -313481000, "free_cash_flow": 357477000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "189005000", "ebitda": "320661000", "netIncome": "122918000", "grossProfit": "467351000", "depreciation": "None", "totalRevenue": "2131108000", "costOfRevenue": "1663757000", "interestIncome": "4634000", "incomeBeforeTax": "130782000", "interestExpense": "61243000", "operatingIncome": "194966000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7717000", "reportedCurrency": "USD", "netInterestIncome": "-56609000", "nonInterestIncome": "None", "operatingExpenses": "272385000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1663757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131656000", "sellingGeneralAndAdministrative": "220966000", "netIncomeFromContinuingOperations": "123065000" }, "balance": { "goodwill": "2473367000", "inventory": "1160029000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11716124000", "longTermDebt": "3787680000", "shortTermDebt": "1368899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2721123000", "reportedCurrency": "USD", "retainedEarnings": "3097990000", "totalLiabilities": "8396608000", "otherCurrentAssets": "459291000", "totalCurrentAssets": "3156379000", "currentLongTermDebt": "1368899000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1292204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8559745000", "currentAccountsPayable": "1133643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3143717000", "shortLongTermDebtTotal": "5401368000", "totalShareholderEquity": "3304722000", "capitalLeaseObligations": "244789000", "otherCurrentLiabilities": "917361000", "totalCurrentLiabilities": "3419903000", "otherNonCurrentLiabilities": "207115000", "totalNonCurrentLiabilities": "4976705000", "cashAndShortTermInvestments": "244855000", "commonStockSharesOutstanding": "99648000", "intangibleAssetsExcludingGoodwill": "2721123000", "cashAndCashEquivalentsAtCarryingValue": "244855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122918000", "profitLoss": "None", "dividendPayout": "52209000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "95316000", "operatingCashflow": "291549000", "capitalExpenditures": "65928000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-313481000", "cashflowFromInvestment": "-61002000", "stockBasedCompensation": "6775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131656000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1910441000, "cost_of_revenue": 1504164000, "gross_profit": 406277000, "ebit": 170248000, "ebitda": 299723000, "pretax_income": 108151000, "tax_provision": 39500000, "net_income": 493423000, "net_income_to_common": 493423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329800000, "total_current_assets": 3036618000, "total_assets": 11970424000, "short_term_debt": 436880000, "long_term_debt": 4986643000, "total_debt": 5423523000, "total_liabilities": 8719591000, "total_equity": 3235524000, "shares_outstanding": 99453000, "goodwill_and_intangibles": 5433337000 }, "cash_flow": { "operating_cash_flow": 193441000, "capital_expenditure": 94210000, "free_cash_flow": 287651000, "dividends_paid": 52273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332026, "ticker_id": 3698, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170248000", "ebitda": "299723000", "netIncome": "493423000", "grossProfit": "406277000", "depreciation": "None", "totalRevenue": "1910441000", "costOfRevenue": "1504164000", "interestIncome": "60245000", "incomeBeforeTax": "108151000", "interestExpense": "64367000", "operatingIncome": "175667000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "39500000", "reportedCurrency": "USD", "netInterestIncome": "-60245000", "nonInterestIncome": "None", "operatingExpenses": "230610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129475000", "sellingGeneralAndAdministrative": "209063000", "netIncomeFromContinuingOperations": "68651000" }, "balance": { "goodwill": "2678045000", "inventory": "1283234000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11970424000", "longTermDebt": "4986643000", "shortTermDebt": "436880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2755292000", "reportedCurrency": "USD", "retainedEarnings": "3027647000", "totalLiabilities": "8719591000", "otherCurrentAssets": "155856000", "totalCurrentAssets": "3036618000", "currentLongTermDebt": "436880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1267728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8933806000", "currentAccountsPayable": "1214260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3201171000", "shortLongTermDebtTotal": "5691704000", "totalShareholderEquity": "3235524000", "capitalLeaseObligations": "268181000", "otherCurrentLiabilities": "772034000", "totalCurrentLiabilities": "2423174000", "otherNonCurrentLiabilities": "283751000", "totalNonCurrentLiabilities": "6296417000", "cashAndShortTermInvestments": "329800000", "commonStockSharesOutstanding": "99453000", "intangibleAssetsExcludingGoodwill": "2755292000", "cashAndCashEquivalentsAtCarryingValue": "329800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493199000", "profitLoss": "None", "dividendPayout": "52273000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-93631000", "operatingCashflow": "193441000", "capitalExpenditures": "94210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1806366000", "cashflowFromInvestment": "1733889000", "stockBasedCompensation": "-5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1910441000, "cost_of_revenue": 1504164000, "gross_profit": 406277000, "research_and_development": null, "selling_general_admin": 209063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170248000, "depreciation_amortisation": 129475000, "ebitda": 299723000, "interest_expense": 64367000, "interest_income": null, "other_non_operating": null, "pretax_income": 108151000, "tax_provision": 39500000, "effective_tax_rate": null, "net_income": 493423000, "net_income_continuing_ops": 68651000, "net_income_to_common": 493423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329800000, "short_term_investments": null, "net_receivables": 1267728000, "inventory": 1283234000, "other_current_assets": null, "total_current_assets": 3036618000, "net_ppe": null, "goodwill": 2678045000, "intangible_assets": 2755292000, "goodwill_and_intangibles": 5433337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8933806000, "total_assets": 11970424000, "short_term_debt": 436880000, "accounts_payable": 1214260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2423174000, "long_term_debt": 4986643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6296417000, "total_liabilities": 8719591000, "total_debt": 5423523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3027647000, "total_equity": 3235524000, "shares_outstanding": 99453000, "operating_cash_flow": 193441000, "stock_based_compensation": -5829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1733889000, "dividends_paid": 52273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1806366000, "free_cash_flow": 287651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170248000", "ebitda": "299723000", "netIncome": "493423000", "grossProfit": "406277000", "depreciation": "None", "totalRevenue": "1910441000", "costOfRevenue": "1504164000", "interestIncome": "60245000", "incomeBeforeTax": "108151000", "interestExpense": "64367000", "operatingIncome": "175667000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "39500000", "reportedCurrency": "USD", "netInterestIncome": "-60245000", "nonInterestIncome": "None", "operatingExpenses": "230610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1504164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129475000", "sellingGeneralAndAdministrative": "209063000", "netIncomeFromContinuingOperations": "68651000" }, "balance": { "goodwill": "2678045000", "inventory": "1283234000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "11970424000", "longTermDebt": "4986643000", "shortTermDebt": "436880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2755292000", "reportedCurrency": "USD", "retainedEarnings": "3027647000", "totalLiabilities": "8719591000", "otherCurrentAssets": "155856000", "totalCurrentAssets": "3036618000", "currentLongTermDebt": "436880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1267728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8933806000", "currentAccountsPayable": "1214260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3201171000", "shortLongTermDebtTotal": "5691704000", "totalShareholderEquity": "3235524000", "capitalLeaseObligations": "268181000", "otherCurrentLiabilities": "772034000", "totalCurrentLiabilities": "2423174000", "otherNonCurrentLiabilities": "283751000", "totalNonCurrentLiabilities": "6296417000", "cashAndShortTermInvestments": "329800000", "commonStockSharesOutstanding": "99453000", "intangibleAssetsExcludingGoodwill": "2755292000", "cashAndCashEquivalentsAtCarryingValue": "329800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "493199000", "profitLoss": "None", "dividendPayout": "52273000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-93631000", "operatingCashflow": "193441000", "capitalExpenditures": "94210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1806366000", "cashflowFromInvestment": "1733889000", "stockBasedCompensation": "-5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129475000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1709228000, "cost_of_revenue": 1355541000, "gross_profit": 353687000, "ebit": 124570000, "ebitda": 246062000, "pretax_income": 70464000, "tax_provision": 21147000, "net_income": 54429000, "net_income_to_common": 54429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181829000, "total_current_assets": 3174274000, "total_assets": 12680593000, "short_term_debt": 2147787000, "long_term_debt": 4978337000, "total_debt": 7126124000, "total_liabilities": 10218661000, "total_equity": 2448178000, "shares_outstanding": 99342000, "goodwill_and_intangibles": 5213164000 }, "cash_flow": { "operating_cash_flow": -208094000, "capital_expenditure": 92657000, "free_cash_flow": -115437000, "dividends_paid": 51285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332027, "ticker_id": 3698, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124570000", "ebitda": "246062000", "netIncome": "54429000", "grossProfit": "353687000", "depreciation": "None", "totalRevenue": "1709228000", "costOfRevenue": "1355541000", "interestIncome": "7348000", "incomeBeforeTax": "70464000", "interestExpense": "56027000", "operatingIncome": "126860000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21147000", "reportedCurrency": "USD", "netInterestIncome": "-48679000", "nonInterestIncome": "None", "operatingExpenses": "226827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121492000", "sellingGeneralAndAdministrative": "209063000", "netIncomeFromContinuingOperations": "49317000" }, "balance": { "goodwill": "2589203000", "inventory": "1141857000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12680593000", "longTermDebt": "4978337000", "shortTermDebt": "2147787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2623961000", "reportedCurrency": "USD", "retainedEarnings": "2586794000", "totalLiabilities": "10218661000", "otherCurrentAssets": "664782000", "totalCurrentAssets": "3174274000", "currentLongTermDebt": "2147787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1185806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9506319000", "currentAccountsPayable": "1023006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3169559000", "shortLongTermDebtTotal": "7404056000", "totalShareholderEquity": "2448178000", "capitalLeaseObligations": "277932000", "otherCurrentLiabilities": "791838000", "totalCurrentLiabilities": "3985147000", "otherNonCurrentLiabilities": "118125000", "totalNonCurrentLiabilities": "6233514000", "cashAndShortTermInvestments": "181829000", "commonStockSharesOutstanding": "99342000", "intangibleAssetsExcludingGoodwill": "2623961000", "cashAndCashEquivalentsAtCarryingValue": "181829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54489000", "profitLoss": "None", "dividendPayout": "51285000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-110177000", "operatingCashflow": "-208094000", "capitalExpenditures": "92657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29589000", "cashflowFromInvestment": "-88582000", "stockBasedCompensation": "5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1709228000, "cost_of_revenue": 1355541000, "gross_profit": 353687000, "research_and_development": null, "selling_general_admin": 209063000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124570000, "depreciation_amortisation": 121492000, "ebitda": 246062000, "interest_expense": 56027000, "interest_income": null, "other_non_operating": null, "pretax_income": 70464000, "tax_provision": 21147000, "effective_tax_rate": null, "net_income": 54429000, "net_income_continuing_ops": 49317000, "net_income_to_common": 54429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181829000, "short_term_investments": null, "net_receivables": 1185806000, "inventory": 1141857000, "other_current_assets": null, "total_current_assets": 3174274000, "net_ppe": null, "goodwill": 2589203000, "intangible_assets": 2623961000, "goodwill_and_intangibles": 5213164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9506319000, "total_assets": 12680593000, "short_term_debt": 2147787000, "accounts_payable": 1023006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3985147000, "long_term_debt": 4978337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6233514000, "total_liabilities": 10218661000, "total_debt": 7126124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2586794000, "total_equity": 2448178000, "shares_outstanding": 99342000, "operating_cash_flow": -208094000, "stock_based_compensation": 5829000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88582000, "dividends_paid": 51285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29589000, "free_cash_flow": -115437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124570000", "ebitda": "246062000", "netIncome": "54429000", "grossProfit": "353687000", "depreciation": "None", "totalRevenue": "1709228000", "costOfRevenue": "1355541000", "interestIncome": "7348000", "incomeBeforeTax": "70464000", "interestExpense": "56027000", "operatingIncome": "126860000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "21147000", "reportedCurrency": "USD", "netInterestIncome": "-48679000", "nonInterestIncome": "None", "operatingExpenses": "226827000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121492000", "sellingGeneralAndAdministrative": "209063000", "netIncomeFromContinuingOperations": "49317000" }, "balance": { "goodwill": "2589203000", "inventory": "1141857000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12680593000", "longTermDebt": "4978337000", "shortTermDebt": "2147787000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2623961000", "reportedCurrency": "USD", "retainedEarnings": "2586794000", "totalLiabilities": "10218661000", "otherCurrentAssets": "664782000", "totalCurrentAssets": "3174274000", "currentLongTermDebt": "2147787000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1185806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9506319000", "currentAccountsPayable": "1023006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3169559000", "shortLongTermDebtTotal": "7404056000", "totalShareholderEquity": "2448178000", "capitalLeaseObligations": "277932000", "otherCurrentLiabilities": "791838000", "totalCurrentLiabilities": "3985147000", "otherNonCurrentLiabilities": "118125000", "totalNonCurrentLiabilities": "6233514000", "cashAndShortTermInvestments": "181829000", "commonStockSharesOutstanding": "99342000", "intangibleAssetsExcludingGoodwill": "2623961000", "cashAndCashEquivalentsAtCarryingValue": "181829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54489000", "profitLoss": "None", "dividendPayout": "51285000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-110177000", "operatingCashflow": "-208094000", "capitalExpenditures": "92657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29589000", "cashflowFromInvestment": "-88582000", "stockBasedCompensation": "5829000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121492000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 368477000, "cost_of_revenue": 282888000, "gross_profit": 85589000, "ebit": -153433000, "ebitda": -49265000, "pretax_income": -200180000, "tax_provision": -60312000, "net_income": -42960000, "net_income_to_common": -42960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 431010000, "total_current_assets": 3178560000, "total_assets": 12507790000, "short_term_debt": 2054525000, "long_term_debt": 4985496000, "total_debt": 7040021000, "total_liabilities": 10221577000, "total_equity": 2271614000, "shares_outstanding": 99290000, "goodwill_and_intangibles": 5112355000 }, "cash_flow": { "operating_cash_flow": 396207000, "capital_expenditure": 121903000, "free_cash_flow": 518110000, "dividends_paid": 51095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332028, "ticker_id": 3698, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-153433000", "ebitda": "-49265000", "netIncome": "-42960000", "grossProfit": "85589000", "depreciation": "None", "totalRevenue": "368477000", "costOfRevenue": "282888000", "interestIncome": "14443000", "incomeBeforeTax": "-200180000", "interestExpense": "50117000", "operatingIncome": "-54379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-60312000", "reportedCurrency": "USD", "netInterestIncome": "-35674000", "nonInterestIncome": "None", "operatingExpenses": "139968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104168000", "sellingGeneralAndAdministrative": "137496000", "netIncomeFromContinuingOperations": "-139868000" }, "balance": { "goodwill": "2525657000", "inventory": "1016139000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12507790000", "longTermDebt": "4985496000", "shortTermDebt": "2054525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2586698000", "reportedCurrency": "USD", "retainedEarnings": "2583923000", "totalLiabilities": "10221577000", "otherCurrentAssets": "648008000", "totalCurrentAssets": "3178560000", "currentLongTermDebt": "2054525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1083403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9329230000", "currentAccountsPayable": "1130500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3103266000", "shortLongTermDebtTotal": "7298756000", "totalShareholderEquity": "2271614000", "capitalLeaseObligations": "258735000", "otherCurrentLiabilities": "846511000", "totalCurrentLiabilities": "4038291000", "otherNonCurrentLiabilities": "60847000", "totalNonCurrentLiabilities": "6183286000", "cashAndShortTermInvestments": "431010000", "commonStockSharesOutstanding": "99290000", "intangibleAssetsExcludingGoodwill": "2586698000", "cashAndCashEquivalentsAtCarryingValue": "431010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42969000", "profitLoss": "None", "dividendPayout": "51095000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6566000", "operatingCashflow": "396207000", "capitalExpenditures": "121903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2138925000", "cashflowFromInvestment": "-3927468000", "stockBasedCompensation": "6996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368477000, "cost_of_revenue": 282888000, "gross_profit": 85589000, "research_and_development": null, "selling_general_admin": 137496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -153433000, "depreciation_amortisation": 104168000, "ebitda": -49265000, "interest_expense": 50117000, "interest_income": null, "other_non_operating": null, "pretax_income": -200180000, "tax_provision": -60312000, "effective_tax_rate": null, "net_income": -42960000, "net_income_continuing_ops": -139868000, "net_income_to_common": -42960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 431010000, "short_term_investments": null, "net_receivables": 1083403000, "inventory": 1016139000, "other_current_assets": null, "total_current_assets": 3178560000, "net_ppe": null, "goodwill": 2525657000, "intangible_assets": 2586698000, "goodwill_and_intangibles": 5112355000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9329230000, "total_assets": 12507790000, "short_term_debt": 2054525000, "accounts_payable": 1130500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4038291000, "long_term_debt": 4985496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6183286000, "total_liabilities": 10221577000, "total_debt": 7040021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2583923000, "total_equity": 2271614000, "shares_outstanding": 99290000, "operating_cash_flow": 396207000, "stock_based_compensation": 6996000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3927468000, "dividends_paid": 51095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2138925000, "free_cash_flow": 518110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-153433000", "ebitda": "-49265000", "netIncome": "-42960000", "grossProfit": "85589000", "depreciation": "None", "totalRevenue": "368477000", "costOfRevenue": "282888000", "interestIncome": "14443000", "incomeBeforeTax": "-200180000", "interestExpense": "50117000", "operatingIncome": "-54379000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-60312000", "reportedCurrency": "USD", "netInterestIncome": "-35674000", "nonInterestIncome": "None", "operatingExpenses": "139968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104168000", "sellingGeneralAndAdministrative": "137496000", "netIncomeFromContinuingOperations": "-139868000" }, "balance": { "goodwill": "2525657000", "inventory": "1016139000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "12507790000", "longTermDebt": "4985496000", "shortTermDebt": "2054525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2586698000", "reportedCurrency": "USD", "retainedEarnings": "2583923000", "totalLiabilities": "10221577000", "otherCurrentAssets": "648008000", "totalCurrentAssets": "3178560000", "currentLongTermDebt": "2054525000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1083403000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9329230000", "currentAccountsPayable": "1130500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3103266000", "shortLongTermDebtTotal": "7298756000", "totalShareholderEquity": "2271614000", "capitalLeaseObligations": "258735000", "otherCurrentLiabilities": "846511000", "totalCurrentLiabilities": "4038291000", "otherNonCurrentLiabilities": "60847000", "totalNonCurrentLiabilities": "6183286000", "cashAndShortTermInvestments": "431010000", "commonStockSharesOutstanding": "99290000", "intangibleAssetsExcludingGoodwill": "2586698000", "cashAndCashEquivalentsAtCarryingValue": "431010000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42969000", "profitLoss": "None", "dividendPayout": "51095000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6566000", "operatingCashflow": "396207000", "capitalExpenditures": "121903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2138925000", "cashflowFromInvestment": "-3927468000", "stockBasedCompensation": "6996000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "374859000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1675866000, "cost_of_revenue": 1317129000, "gross_profit": 358737000, "ebit": 131199000, "ebitda": 221845000, "pretax_income": 72363000, "tax_provision": 21154000, "net_income": 50921000, "net_income_to_common": 50921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1930633000, "total_current_assets": 3969031000, "total_assets": 9042861000, "short_term_debt": 481706000, "long_term_debt": 4320442000, "total_debt": 4802148000, "total_liabilities": 6555701000, "total_equity": 2478939000, "shares_outstanding": 99267000, "goodwill_and_intangibles": 2566583000 }, "cash_flow": { "operating_cash_flow": 162149000, "capital_expenditure": 91638000, "free_cash_flow": 253787000, "dividends_paid": 51087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332030, "ticker_id": 3698, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131199000", "ebitda": "221845000", "netIncome": "50921000", "grossProfit": "358737000", "depreciation": "None", "totalRevenue": "1675866000", "costOfRevenue": "1317129000", "interestIncome": "6014000", "incomeBeforeTax": "72363000", "interestExpense": "61643000", "operatingIncome": "128132000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21154000", "reportedCurrency": "USD", "netInterestIncome": "-55629000", "nonInterestIncome": "None", "operatingExpenses": "230605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90646000", "sellingGeneralAndAdministrative": "190645000", "netIncomeFromContinuingOperations": "51209000" }, "balance": { "goodwill": "1780967000", "inventory": "755252000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "9042861000", "longTermDebt": "4320442000", "shortTermDebt": "481706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "785616000", "reportedCurrency": "USD", "retainedEarnings": "2678242000", "totalLiabilities": "6555701000", "otherCurrentAssets": "130584000", "totalCurrentAssets": "3969031000", "currentLongTermDebt": "481706000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1152562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5073830000", "currentAccountsPayable": "748193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2335587000", "shortLongTermDebtTotal": "5071399000", "totalShareholderEquity": "2478939000", "capitalLeaseObligations": "269251000", "otherCurrentLiabilities": "438296000", "totalCurrentLiabilities": "1678279000", "otherNonCurrentLiabilities": "66379000", "totalNonCurrentLiabilities": "4877422000", "cashAndShortTermInvestments": "1930633000", "commonStockSharesOutstanding": "99267000", "intangibleAssetsExcludingGoodwill": "785616000", "cashAndCashEquivalentsAtCarryingValue": "1930633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50921000", "profitLoss": "None", "dividendPayout": "51087000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22069000", "operatingCashflow": "162149000", "capitalExpenditures": "91638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707489000", "cashflowFromInvestment": "-81450000", "stockBasedCompensation": "7682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1675866000, "cost_of_revenue": 1317129000, "gross_profit": 358737000, "research_and_development": null, "selling_general_admin": 190645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131199000, "depreciation_amortisation": 90646000, "ebitda": 221845000, "interest_expense": 61643000, "interest_income": null, "other_non_operating": null, "pretax_income": 72363000, "tax_provision": 21154000, "effective_tax_rate": null, "net_income": 50921000, "net_income_continuing_ops": 51209000, "net_income_to_common": 50921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1930633000, "short_term_investments": null, "net_receivables": 1152562000, "inventory": 755252000, "other_current_assets": null, "total_current_assets": 3969031000, "net_ppe": null, "goodwill": 1780967000, "intangible_assets": 785616000, "goodwill_and_intangibles": 2566583000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5073830000, "total_assets": 9042861000, "short_term_debt": 481706000, "accounts_payable": 748193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1678279000, "long_term_debt": 4320442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4877422000, "total_liabilities": 6555701000, "total_debt": 4802148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2678242000, "total_equity": 2478939000, "shares_outstanding": 99267000, "operating_cash_flow": 162149000, "stock_based_compensation": 7682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91638000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81450000, "dividends_paid": 51087000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1707489000, "free_cash_flow": 253787000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131199000", "ebitda": "221845000", "netIncome": "50921000", "grossProfit": "358737000", "depreciation": "None", "totalRevenue": "1675866000", "costOfRevenue": "1317129000", "interestIncome": "6014000", "incomeBeforeTax": "72363000", "interestExpense": "61643000", "operatingIncome": "128132000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "21154000", "reportedCurrency": "USD", "netInterestIncome": "-55629000", "nonInterestIncome": "None", "operatingExpenses": "230605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90646000", "sellingGeneralAndAdministrative": "190645000", "netIncomeFromContinuingOperations": "51209000" }, "balance": { "goodwill": "1780967000", "inventory": "755252000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "9042861000", "longTermDebt": "4320442000", "shortTermDebt": "481706000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "785616000", "reportedCurrency": "USD", "retainedEarnings": "2678242000", "totalLiabilities": "6555701000", "otherCurrentAssets": "130584000", "totalCurrentAssets": "3969031000", "currentLongTermDebt": "481706000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1152562000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5073830000", "currentAccountsPayable": "748193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2335587000", "shortLongTermDebtTotal": "5071399000", "totalShareholderEquity": "2478939000", "capitalLeaseObligations": "269251000", "otherCurrentLiabilities": "438296000", "totalCurrentLiabilities": "1678279000", "otherNonCurrentLiabilities": "66379000", "totalNonCurrentLiabilities": "4877422000", "cashAndShortTermInvestments": "1930633000", "commonStockSharesOutstanding": "99267000", "intangibleAssetsExcludingGoodwill": "785616000", "cashAndCashEquivalentsAtCarryingValue": "1930633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50921000", "profitLoss": "None", "dividendPayout": "51087000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-22069000", "operatingCashflow": "162149000", "capitalExpenditures": "91638000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1707489000", "cashflowFromInvestment": "-81450000", "stockBasedCompensation": "7682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51087000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90646000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1623479000, "cost_of_revenue": 1266125000, "gross_profit": 357354000, "ebit": 145624000, "ebitda": 235110000, "pretax_income": 118258000, "tax_provision": 27307000, "net_income": 90811000, "net_income_to_common": 90811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140233000, "total_current_assets": 2114463000, "total_assets": 7154664000, "short_term_debt": 536930000, "long_term_debt": 2541929000, "total_debt": 3078859000, "total_liabilities": 4712797000, "total_equity": 2434645000, "shares_outstanding": 99241000, "goodwill_and_intangibles": 2573430000 }, "cash_flow": { "operating_cash_flow": 109254000, "capital_expenditure": 93236000, "free_cash_flow": 202490000, "dividends_paid": 51166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332031, "ticker_id": 3698, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145624000", "ebitda": "235110000", "netIncome": "90811000", "grossProfit": "357354000", "depreciation": "None", "totalRevenue": "1623479000", "costOfRevenue": "1266125000", "interestIncome": "3555000", "incomeBeforeTax": "118258000", "interestExpense": "29640000", "operatingIncome": "140372000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27307000", "reportedCurrency": "USD", "netInterestIncome": "-26085000", "nonInterestIncome": "None", "operatingExpenses": "216982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1266125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89486000", "sellingGeneralAndAdministrative": "202210000", "netIncomeFromContinuingOperations": "90951000" }, "balance": { "goodwill": "1769519000", "inventory": "732573000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7154664000", "longTermDebt": "2541929000", "shortTermDebt": "536930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "803911000", "reportedCurrency": "USD", "retainedEarnings": "2678673000", "totalLiabilities": "4712797000", "otherCurrentAssets": "171820000", "totalCurrentAssets": "2114463000", "currentLongTermDebt": "485479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1069837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5040200999", "currentAccountsPayable": "730563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3346352000", "totalShareholderEquity": "2434645000", "capitalLeaseObligations": "267493000", "otherCurrentLiabilities": "324353000", "totalCurrentLiabilities": "1626133000", "otherNonCurrentLiabilities": "45232000", "totalNonCurrentLiabilities": "3086663999", "cashAndShortTermInvestments": "140233000", "commonStockSharesOutstanding": "99241000", "intangibleAssetsExcludingGoodwill": "803911000", "cashAndCashEquivalentsAtCarryingValue": "140233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90951000", "profitLoss": "None", "dividendPayout": "51166000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3041000", "operatingCashflow": "109254000", "capitalExpenditures": "93236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115320000", "cashflowFromInvestment": "-14877000", "stockBasedCompensation": "6656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1623479000, "cost_of_revenue": 1266125000, "gross_profit": 357354000, "research_and_development": null, "selling_general_admin": 202210000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145624000, "depreciation_amortisation": 89486000, "ebitda": 235110000, "interest_expense": 29640000, "interest_income": null, "other_non_operating": null, "pretax_income": 118258000, "tax_provision": 27307000, "effective_tax_rate": null, "net_income": 90811000, "net_income_continuing_ops": 90951000, "net_income_to_common": 90811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140233000, "short_term_investments": null, "net_receivables": 1069837000, "inventory": 732573000, "other_current_assets": null, "total_current_assets": 2114463000, "net_ppe": null, "goodwill": 1769519000, "intangible_assets": 803911000, "goodwill_and_intangibles": 2573430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5040200999, "total_assets": 7154664000, "short_term_debt": 536930000, "accounts_payable": 730563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1626133000, "long_term_debt": 2541929000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3086663999, "total_liabilities": 4712797000, "total_debt": 3078859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2678673000, "total_equity": 2434645000, "shares_outstanding": 99241000, "operating_cash_flow": 109254000, "stock_based_compensation": 6656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93236000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14877000, "dividends_paid": 51166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115320000, "free_cash_flow": 202490000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145624000", "ebitda": "235110000", "netIncome": "90811000", "grossProfit": "357354000", "depreciation": "None", "totalRevenue": "1623479000", "costOfRevenue": "1266125000", "interestIncome": "3555000", "incomeBeforeTax": "118258000", "interestExpense": "29640000", "operatingIncome": "140372000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "27307000", "reportedCurrency": "USD", "netInterestIncome": "-26085000", "nonInterestIncome": "None", "operatingExpenses": "216982000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1266125000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89486000", "sellingGeneralAndAdministrative": "202210000", "netIncomeFromContinuingOperations": "90951000" }, "balance": { "goodwill": "1769519000", "inventory": "732573000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7154664000", "longTermDebt": "2541929000", "shortTermDebt": "536930000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "803911000", "reportedCurrency": "USD", "retainedEarnings": "2678673000", "totalLiabilities": "4712797000", "otherCurrentAssets": "171820000", "totalCurrentAssets": "2114463000", "currentLongTermDebt": "485479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1069837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5040200999", "currentAccountsPayable": "730563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3346352000", "totalShareholderEquity": "2434645000", "capitalLeaseObligations": "267493000", "otherCurrentLiabilities": "324353000", "totalCurrentLiabilities": "1626133000", "otherNonCurrentLiabilities": "45232000", "totalNonCurrentLiabilities": "3086663999", "cashAndShortTermInvestments": "140233000", "commonStockSharesOutstanding": "99241000", "intangibleAssetsExcludingGoodwill": "803911000", "cashAndCashEquivalentsAtCarryingValue": "140233000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90951000", "profitLoss": "None", "dividendPayout": "51166000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3041000", "operatingCashflow": "109254000", "capitalExpenditures": "93236000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115320000", "cashflowFromInvestment": "-14877000", "stockBasedCompensation": "6656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89486000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1308636000, "cost_of_revenue": 1037471000, "gross_profit": 271165000, "ebit": 72410000, "ebitda": 162969000, "pretax_income": 43383000, "tax_provision": 7871000, "net_income": 65177000, "net_income_to_common": 65177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172213000, "total_current_assets": 2064604000, "total_assets": 7198280000, "short_term_debt": 453710000, "long_term_debt": 2630424000, "total_debt": 3084134000, "total_liabilities": 4770798000, "total_equity": 2420358000, "shares_outstanding": 99159000, "goodwill_and_intangibles": 2624162000 }, "cash_flow": { "operating_cash_flow": 166235000, "capital_expenditure": 86458000, "free_cash_flow": 252693000, "dividends_paid": 50144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332032, "ticker_id": 3698, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72410000", "ebitda": "162969000", "netIncome": "65177000", "grossProfit": "271165000", "depreciation": "None", "totalRevenue": "1308636000", "costOfRevenue": "1037471000", "interestIncome": "3558000", "incomeBeforeTax": "43383000", "interestExpense": "30164000", "operatingIncome": "72572000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7871000", "reportedCurrency": "USD", "netInterestIncome": "-27662000", "nonInterestIncome": "None", "operatingExpenses": "198593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "167583000", "netIncomeFromContinuingOperations": "65273000" }, "balance": { "goodwill": "1796077000", "inventory": "749022000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7198280000", "longTermDebt": "2630424000", "shortTermDebt": "453710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "828085000", "reportedCurrency": "USD", "retainedEarnings": "2639209000", "totalLiabilities": "4770798000", "otherCurrentAssets": "101288000", "totalCurrentAssets": "2064604000", "currentLongTermDebt": "453710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5133676000", "currentAccountsPayable": "722562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3367011000", "totalShareholderEquity": "2420358000", "capitalLeaseObligations": "282877000", "otherCurrentLiabilities": "393789000", "totalCurrentLiabilities": "1577309000", "otherNonCurrentLiabilities": "38081000", "totalNonCurrentLiabilities": "3193489000", "cashAndShortTermInvestments": "172213000", "commonStockSharesOutstanding": "99159000", "intangibleAssetsExcludingGoodwill": "828085000", "cashAndCashEquivalentsAtCarryingValue": "172213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65273000", "profitLoss": "None", "dividendPayout": "50144000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18407000", "operatingCashflow": "166235000", "capitalExpenditures": "86458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62671000", "cashflowFromInvestment": "-81732000", "stockBasedCompensation": "8325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1308636000, "cost_of_revenue": 1037471000, "gross_profit": 271165000, "research_and_development": null, "selling_general_admin": 167583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72410000, "depreciation_amortisation": 90559000, "ebitda": 162969000, "interest_expense": 30164000, "interest_income": null, "other_non_operating": null, "pretax_income": 43383000, "tax_provision": 7871000, "effective_tax_rate": null, "net_income": 65177000, "net_income_continuing_ops": 65273000, "net_income_to_common": 65177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172213000, "short_term_investments": null, "net_receivables": 1042081000, "inventory": 749022000, "other_current_assets": null, "total_current_assets": 2064604000, "net_ppe": null, "goodwill": 1796077000, "intangible_assets": 828085000, "goodwill_and_intangibles": 2624162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5133676000, "total_assets": 7198280000, "short_term_debt": 453710000, "accounts_payable": 722562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1577309000, "long_term_debt": 2630424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3193489000, "total_liabilities": 4770798000, "total_debt": 3084134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2639209000, "total_equity": 2420358000, "shares_outstanding": 99159000, "operating_cash_flow": 166235000, "stock_based_compensation": 8325000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81732000, "dividends_paid": 50144000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62671000, "free_cash_flow": 252693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72410000", "ebitda": "162969000", "netIncome": "65177000", "grossProfit": "271165000", "depreciation": "None", "totalRevenue": "1308636000", "costOfRevenue": "1037471000", "interestIncome": "3558000", "incomeBeforeTax": "43383000", "interestExpense": "30164000", "operatingIncome": "72572000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7871000", "reportedCurrency": "USD", "netInterestIncome": "-27662000", "nonInterestIncome": "None", "operatingExpenses": "198593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1037471000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90559000", "sellingGeneralAndAdministrative": "167583000", "netIncomeFromContinuingOperations": "65273000" }, "balance": { "goodwill": "1796077000", "inventory": "749022000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7198280000", "longTermDebt": "2630424000", "shortTermDebt": "453710000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "828085000", "reportedCurrency": "USD", "retainedEarnings": "2639209000", "totalLiabilities": "4770798000", "otherCurrentAssets": "101288000", "totalCurrentAssets": "2064604000", "currentLongTermDebt": "453710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5133676000", "currentAccountsPayable": "722562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3367011000", "totalShareholderEquity": "2420358000", "capitalLeaseObligations": "282877000", "otherCurrentLiabilities": "393789000", "totalCurrentLiabilities": "1577309000", "otherNonCurrentLiabilities": "38081000", "totalNonCurrentLiabilities": "3193489000", "cashAndShortTermInvestments": "172213000", "commonStockSharesOutstanding": "99159000", "intangibleAssetsExcludingGoodwill": "828085000", "cashAndCashEquivalentsAtCarryingValue": "172213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65273000", "profitLoss": "None", "dividendPayout": "50144000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18407000", "operatingCashflow": "166235000", "capitalExpenditures": "86458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62671000", "cashflowFromInvestment": "-81732000", "stockBasedCompensation": "8325000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50144000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9139000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90559000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1635800000, "cost_of_revenue": 1296148000, "gross_profit": 339652000, "ebit": 137876000, "ebitda": 229477000, "pretax_income": 104105000, "tax_provision": 22275000, "net_income": 81242000, "net_income_to_common": 81242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138895000, "total_current_assets": 2050365000, "total_assets": 7191957000, "short_term_debt": 38934000, "long_term_debt": 3035868000, "total_debt": 3074802000, "total_liabilities": 4760122000, "total_equity": 2424340000, "shares_outstanding": 99164000, "goodwill_and_intangibles": 2024568000 }, "cash_flow": { "operating_cash_flow": 266041000, "capital_expenditure": 108203000, "free_cash_flow": 374244000, "dividends_paid": 49939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332033, "ticker_id": 3698, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137876000", "ebitda": "229477000", "netIncome": "81242000", "grossProfit": "339652000", "depreciation": "None", "totalRevenue": "1635800000", "costOfRevenue": "1296148000", "interestIncome": "3704000", "incomeBeforeTax": "104105000", "interestExpense": "35323000", "operatingIncome": "135346000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22275000", "reportedCurrency": "USD", "netInterestIncome": "-31619000", "nonInterestIncome": "None", "operatingExpenses": "204306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1296148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91601000", "sellingGeneralAndAdministrative": "200439000", "netIncomeFromContinuingOperations": "81830000" }, "balance": { "goodwill": "1298011000", "inventory": "603648000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7191957000", "longTermDebt": "3035868000", "shortTermDebt": "38934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "726557000", "reportedCurrency": "USD", "retainedEarnings": "2624380000", "totalLiabilities": "4760122000", "otherCurrentAssets": "563577000", "totalCurrentAssets": "2050365000", "currentLongTermDebt": "47132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141592000", "currentAccountsPayable": "537877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229639000", "totalShareholderEquity": "2424340000", "capitalLeaseObligations": "265454000", "otherCurrentLiabilities": "577603000", "totalCurrentLiabilities": "1165277000", "otherNonCurrentLiabilities": "49835000", "totalNonCurrentLiabilities": "3594845000", "cashAndShortTermInvestments": "138895000", "commonStockSharesOutstanding": "99164000", "intangibleAssetsExcludingGoodwill": "726557000", "cashAndCashEquivalentsAtCarryingValue": "138895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81830000", "profitLoss": "None", "dividendPayout": "49939000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "65324000", "operatingCashflow": "266041000", "capitalExpenditures": "108203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222916000", "cashflowFromInvestment": "-159607000", "stockBasedCompensation": "6657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1635800000, "cost_of_revenue": 1296148000, "gross_profit": 339652000, "research_and_development": 29300000, "selling_general_admin": 200439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137876000, "depreciation_amortisation": 91601000, "ebitda": 229477000, "interest_expense": 35323000, "interest_income": null, "other_non_operating": null, "pretax_income": 104105000, "tax_provision": 22275000, "effective_tax_rate": null, "net_income": 81242000, "net_income_continuing_ops": 81830000, "net_income_to_common": 81242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138895000, "short_term_investments": null, "net_receivables": 744245000, "inventory": 603648000, "other_current_assets": null, "total_current_assets": 2050365000, "net_ppe": null, "goodwill": 1298011000, "intangible_assets": 726557000, "goodwill_and_intangibles": 2024568000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5141592000, "total_assets": 7191957000, "short_term_debt": 38934000, "accounts_payable": 537877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1165277000, "long_term_debt": 3035868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3594845000, "total_liabilities": 4760122000, "total_debt": 3074802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2624380000, "total_equity": 2424340000, "shares_outstanding": 99164000, "operating_cash_flow": 266041000, "stock_based_compensation": 6657000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108203000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159607000, "dividends_paid": 49939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222916000, "free_cash_flow": 374244000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137876000", "ebitda": "229477000", "netIncome": "81242000", "grossProfit": "339652000", "depreciation": "None", "totalRevenue": "1635800000", "costOfRevenue": "1296148000", "interestIncome": "3704000", "incomeBeforeTax": "104105000", "interestExpense": "35323000", "operatingIncome": "135346000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22275000", "reportedCurrency": "USD", "netInterestIncome": "-31619000", "nonInterestIncome": "None", "operatingExpenses": "204306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "29300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1296148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91601000", "sellingGeneralAndAdministrative": "200439000", "netIncomeFromContinuingOperations": "81830000" }, "balance": { "goodwill": "1298011000", "inventory": "603648000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7191957000", "longTermDebt": "3035868000", "shortTermDebt": "38934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "726557000", "reportedCurrency": "USD", "retainedEarnings": "2624380000", "totalLiabilities": "4760122000", "otherCurrentAssets": "563577000", "totalCurrentAssets": "2050365000", "currentLongTermDebt": "47132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5141592000", "currentAccountsPayable": "537877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3229639000", "totalShareholderEquity": "2424340000", "capitalLeaseObligations": "265454000", "otherCurrentLiabilities": "577603000", "totalCurrentLiabilities": "1165277000", "otherNonCurrentLiabilities": "49835000", "totalNonCurrentLiabilities": "3594845000", "cashAndShortTermInvestments": "138895000", "commonStockSharesOutstanding": "99164000", "intangibleAssetsExcludingGoodwill": "726557000", "cashAndCashEquivalentsAtCarryingValue": "138895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81830000", "profitLoss": "None", "dividendPayout": "49939000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "65324000", "operatingCashflow": "266041000", "capitalExpenditures": "108203000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222916000", "cashflowFromInvestment": "-159607000", "stockBasedCompensation": "6657000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91601000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1710419000, "cost_of_revenue": 1346163000, "gross_profit": 364256000, "ebit": 199629000, "ebitda": 285199000, "pretax_income": 170409000, "tax_provision": 39351000, "net_income": 130749000, "net_income_to_common": 130749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 257940000, "total_current_assets": 2239888000, "total_assets": 7269999000, "short_term_debt": 96805000, "long_term_debt": 3212454000, "total_debt": 3309259000, "total_liabilities": 4930844000, "total_equity": 2332545000, "shares_outstanding": 98912000, "goodwill_and_intangibles": 2635929000 }, "cash_flow": { "operating_cash_flow": 268294000, "capital_expenditure": 20447000, "free_cash_flow": 288741000, "dividends_paid": 49788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332035, "ticker_id": 3698, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199629000", "ebitda": "285199000", "netIncome": "130749000", "grossProfit": "364256000", "depreciation": "None", "totalRevenue": "1710419000", "costOfRevenue": "1346163000", "interestIncome": "29674000", "incomeBeforeTax": "170409000", "interestExpense": "32847000", "operatingIncome": "162937000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39351000", "reportedCurrency": "USD", "netInterestIncome": "-29674000", "nonInterestIncome": "None", "operatingExpenses": "201319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85570000", "sellingGeneralAndAdministrative": "182672000", "netIncomeFromContinuingOperations": "131058000" }, "balance": { "goodwill": "1762411000", "inventory": "826032000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7269999000", "longTermDebt": "3212454000", "shortTermDebt": "96805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "873518000", "reportedCurrency": "USD", "retainedEarnings": "2593332000", "totalLiabilities": "4930844000", "otherCurrentAssets": "91090000", "totalCurrentAssets": "2239888000", "currentLongTermDebt": "42279000", "longTermInvestments": "None", "shortTermInvestments": "30959000", "currentNetReceivables": "1064826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5030111000", "currentAccountsPayable": "695550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235735000", "shortLongTermDebtTotal": "3571926000", "totalShareholderEquity": "2332545000", "capitalLeaseObligations": "262667000", "otherCurrentLiabilities": "366409000", "totalCurrentLiabilities": "1185199000", "otherNonCurrentLiabilities": "138856000", "totalNonCurrentLiabilities": "3745645000", "cashAndShortTermInvestments": "257940000", "commonStockSharesOutstanding": "98912000", "intangibleAssetsExcludingGoodwill": "873518000", "cashAndCashEquivalentsAtCarryingValue": "257940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131058000", "profitLoss": "None", "dividendPayout": "49788000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "128512000", "operatingCashflow": "268294000", "capitalExpenditures": "20447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53978000", "cashflowFromInvestment": "-459729000", "stockBasedCompensation": "5913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1710419000, "cost_of_revenue": 1346163000, "gross_profit": 364256000, "research_and_development": null, "selling_general_admin": 182672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199629000, "depreciation_amortisation": 85570000, "ebitda": 285199000, "interest_expense": 32847000, "interest_income": null, "other_non_operating": null, "pretax_income": 170409000, "tax_provision": 39351000, "effective_tax_rate": null, "net_income": 130749000, "net_income_continuing_ops": 131058000, "net_income_to_common": 130749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 257940000, "short_term_investments": 30959000, "net_receivables": 1064826000, "inventory": 826032000, "other_current_assets": null, "total_current_assets": 2239888000, "net_ppe": null, "goodwill": 1762411000, "intangible_assets": 873518000, "goodwill_and_intangibles": 2635929000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5030111000, "total_assets": 7269999000, "short_term_debt": 96805000, "accounts_payable": 695550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185199000, "long_term_debt": 3212454000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3745645000, "total_liabilities": 4930844000, "total_debt": 3309259000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2593332000, "total_equity": 2332545000, "shares_outstanding": 98912000, "operating_cash_flow": 268294000, "stock_based_compensation": 5913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20447000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459729000, "dividends_paid": 49788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53978000, "free_cash_flow": 288741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199629000", "ebitda": "285199000", "netIncome": "130749000", "grossProfit": "364256000", "depreciation": "None", "totalRevenue": "1710419000", "costOfRevenue": "1346163000", "interestIncome": "29674000", "incomeBeforeTax": "170409000", "interestExpense": "32847000", "operatingIncome": "162937000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "39351000", "reportedCurrency": "USD", "netInterestIncome": "-29674000", "nonInterestIncome": "None", "operatingExpenses": "201319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1346163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85570000", "sellingGeneralAndAdministrative": "182672000", "netIncomeFromContinuingOperations": "131058000" }, "balance": { "goodwill": "1762411000", "inventory": "826032000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7269999000", "longTermDebt": "3212454000", "shortTermDebt": "96805000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "873518000", "reportedCurrency": "USD", "retainedEarnings": "2593332000", "totalLiabilities": "4930844000", "otherCurrentAssets": "91090000", "totalCurrentAssets": "2239888000", "currentLongTermDebt": "42279000", "longTermInvestments": "None", "shortTermInvestments": "30959000", "currentNetReceivables": "1064826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5030111000", "currentAccountsPayable": "695550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2235735000", "shortLongTermDebtTotal": "3571926000", "totalShareholderEquity": "2332545000", "capitalLeaseObligations": "262667000", "otherCurrentLiabilities": "366409000", "totalCurrentLiabilities": "1185199000", "otherNonCurrentLiabilities": "138856000", "totalNonCurrentLiabilities": "3745645000", "cashAndShortTermInvestments": "257940000", "commonStockSharesOutstanding": "98912000", "intangibleAssetsExcludingGoodwill": "873518000", "cashAndCashEquivalentsAtCarryingValue": "257940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131058000", "profitLoss": "None", "dividendPayout": "49788000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "128512000", "operatingCashflow": "268294000", "capitalExpenditures": "20447000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53978000", "cashflowFromInvestment": "-459729000", "stockBasedCompensation": "5913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "249387000", "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": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "income_statement": { "revenue": 1705290000, "cost_of_revenue": 1347972000, "gross_profit": 357318000, "ebit": 186461000, "ebitda": 268141000, "pretax_income": 155489000, "tax_provision": 40740000, "net_income": 114649000, "net_income_to_common": 114649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319216000, "total_current_assets": 2359876000, "total_assets": 7048988000, "short_term_debt": 437210000, "long_term_debt": 2716253000, "total_debt": 3153463000, "total_liabilities": 4749666000, "total_equity": 2299322000, "shares_outstanding": 98872000, "goodwill_and_intangibles": 2376731000 }, "cash_flow": { "operating_cash_flow": 250581000, "capital_expenditure": 77841000, "free_cash_flow": 328422000, "dividends_paid": 49958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 332036, "ticker_id": 3698, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:26:53.825702+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186461000", "ebitda": "268141000", "netIncome": "114649000", "grossProfit": "357318000", "depreciation": "None", "totalRevenue": "1705290000", "costOfRevenue": "1347972000", "interestIncome": "32340000", "incomeBeforeTax": "155489000", "interestExpense": "34284000", "operatingIncome": "187859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40740000", "reportedCurrency": "USD", "netInterestIncome": "-32340000", "nonInterestIncome": "None", "operatingExpenses": "169459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1914000", "costofGoodsAndServicesSold": "1347972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81680000", "sellingGeneralAndAdministrative": "170773000", "netIncomeFromContinuingOperations": "111437000" }, "balance": { "goodwill": "1681969000", "inventory": "942542000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7048988000", "longTermDebt": "2716253000", "shortTermDebt": "437210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "694762000", "reportedCurrency": "USD", "retainedEarnings": "2512768000", "totalLiabilities": "4749666000", "otherCurrentAssets": "87867000", "totalCurrentAssets": "2359876000", "currentLongTermDebt": "437210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4689112000", "currentAccountsPayable": "689211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1747119000", "shortLongTermDebtTotal": "3395846000", "totalShareholderEquity": "2299322000", "capitalLeaseObligations": "242383000", "otherCurrentLiabilities": "375666000", "totalCurrentLiabilities": "1519577000", "otherNonCurrentLiabilities": "161433000", "totalNonCurrentLiabilities": "3230089000", "cashAndShortTermInvestments": "319216000", "commonStockSharesOutstanding": "98872000", "intangibleAssetsExcludingGoodwill": "694762000", "cashAndCashEquivalentsAtCarryingValue": "319216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114749000", "profitLoss": "None", "dividendPayout": "49958000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "135328000", "operatingCashflow": "250581000", "capitalExpenditures": "77841000", "changeInReceivables": "16231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63683000", "cashflowFromInvestment": "-77462000", "stockBasedCompensation": "7637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1705290000, "cost_of_revenue": 1347972000, "gross_profit": 357318000, "research_and_development": null, "selling_general_admin": 170773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186461000, "depreciation_amortisation": 81680000, "ebitda": 268141000, "interest_expense": 34284000, "interest_income": null, "other_non_operating": null, "pretax_income": 155489000, "tax_provision": 40740000, "effective_tax_rate": null, "net_income": 114649000, "net_income_continuing_ops": 111437000, "net_income_to_common": 114649000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 319216000, "short_term_investments": null, "net_receivables": 1010251000, "inventory": 942542000, "other_current_assets": null, "total_current_assets": 2359876000, "net_ppe": null, "goodwill": 1681969000, "intangible_assets": 694762000, "goodwill_and_intangibles": 2376731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4689112000, "total_assets": 7048988000, "short_term_debt": 437210000, "accounts_payable": 689211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1519577000, "long_term_debt": 2716253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3230089000, "total_liabilities": 4749666000, "total_debt": 3153463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2512768000, "total_equity": 2299322000, "shares_outstanding": 98872000, "operating_cash_flow": 250581000, "stock_based_compensation": 7637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77462000, "dividends_paid": 49958000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63683000, "free_cash_flow": 328422000, "net_change_in_cash": 106325000 }, "raw_data": { "income": { "ebit": "186461000", "ebitda": "268141000", "netIncome": "114649000", "grossProfit": "357318000", "depreciation": "None", "totalRevenue": "1705290000", "costOfRevenue": "1347972000", "interestIncome": "32340000", "incomeBeforeTax": "155489000", "interestExpense": "34284000", "operatingIncome": "187859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "40740000", "reportedCurrency": "USD", "netInterestIncome": "-32340000", "nonInterestIncome": "None", "operatingExpenses": "169459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1914000", "costofGoodsAndServicesSold": "1347972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81680000", "sellingGeneralAndAdministrative": "170773000", "netIncomeFromContinuingOperations": "111437000" }, "balance": { "goodwill": "1681969000", "inventory": "942542000", "commonStock": "7175000", "currentDebt": "None", "investments": "None", "totalAssets": "7048988000", "longTermDebt": "2716253000", "shortTermDebt": "437210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "694762000", "reportedCurrency": "USD", "retainedEarnings": "2512768000", "totalLiabilities": "4749666000", "otherCurrentAssets": "87867000", "totalCurrentAssets": "2359876000", "currentLongTermDebt": "437210000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4689112000", "currentAccountsPayable": "689211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1747119000", "shortLongTermDebtTotal": "3395846000", "totalShareholderEquity": "2299322000", "capitalLeaseObligations": "242383000", "otherCurrentLiabilities": "375666000", "totalCurrentLiabilities": "1519577000", "otherNonCurrentLiabilities": "161433000", "totalNonCurrentLiabilities": "3230089000", "cashAndShortTermInvestments": "319216000", "commonStockSharesOutstanding": "98872000", "intangibleAssetsExcludingGoodwill": "694762000", "cashAndCashEquivalentsAtCarryingValue": "319216000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114749000", "profitLoss": "None", "dividendPayout": "49958000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "135328000", "operatingCashflow": "250581000", "capitalExpenditures": "77841000", "changeInReceivables": "16231000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63683000", "cashflowFromInvestment": "-77462000", "stockBasedCompensation": "7637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49958000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "106325000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-7478000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }