{ "ticker": { "uuid": "f4401cb2-ae19-480a-9b16-f98dc24ebf53", "symbol": "GNRC", "name": "Generac Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f4401cb2-ae19-480a-9b16-f98dc24ebf53/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4401cb2-ae19-480a-9b16-f98dc24ebf53/" }, "ticker_metadata": { "id": 1786, "uuid": "f4401cb2-ae19-480a-9b16-f98dc24ebf53", "symbol": "GNRC", "name": "Generac Holdings Inc", "asset_type": "equity", "market_cap": 16514431000, "stock_exchange_id": 3, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Generac Holdings Inc., commonly referred to as Generac, is a Fortune 1000 American manufacturer of backup power generation products for residential, light commercial and industrial markets.", "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": "f4401cb2-ae19-480a-9b16-f98dc24ebf53", "symbol": "GNRC", "name": "Generac Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/f4401cb2-ae19-480a-9b16-f98dc24ebf53/", "api_url": "https://sharemaestro.com/factors/api/tickers/f4401cb2-ae19-480a-9b16-f98dc24ebf53/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.02, "quality": 0.33, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 261.54, "market_cap": 15491836481.76, "pe_ratio": 81.9817, "earnings_yield": 0.0122, "ebitda_to_ev": 0.028, "shareholder_yield": 0.0, "roe": 0.0707, "piotroski_f_score": 6, "momentum_12_1": 1.1054, "volatility_252d": 0.5226 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.556064+00:00", "batch_id": "" }, "size": { "price_close": 261.54, "market_cap": 15491836481.76, "market_cap_usd": 15491836481.76, "enterprise_value": 16470067482.76, "shares_outstanding": 59233144, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 81.9817, "pb_ratio": 5.792, "ptbv_ratio": 31.0329, "ps_ratio": 3.5808, "pcf_ratio": 31.0389, "pfcf_ratio": 24.1817, "ev_ebitda": 35.6832, "ev_ebit": 52.6421, "ev_sales": 3.8069, "ev_fcf": 25.7087, "earnings_yield": 0.0122, "fcf_yield": 0.0389, "price_to_sales": 3.5808, "price_to_book": 5.792, "price_to_cashflow": 31.0389, "ebitda_to_ev": 0.028, "sales_yield": 0.2627 }, "yield": { "dividend_yield": 0.0, "buyback_yield": 0, "shareholder_yield": 0.0, "debt_paydown_yield": null, "total_yield": 0.0 }, "quality": { "gross_margin": 0.3814, "operating_margin": 0.0723, "net_margin": 0.0437, "ebitda_margin": 0.1067, "fcf_margin": 0.1481, "roe": 0.0707, "roa": 0.0338, "roic": 0.0686, "roc_greenblatt": null, "asset_turnover": 0.7735, "cash_conversion": 3.3902, "accruals_ratio": -0.0554, "sbc_to_revenue": 0.012, "piotroski_f_score": 6, "altman_z_score": 5.18, "earnings_stability_5y": 0.6943, "revenue_stability_5y": 0.2544, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.295, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.091, "net_debt_to_ebitda": 2.1194, "debt_to_assets": 0.2224, "interest_coverage": 4.5368, "current_ratio": 2.0277, "quick_ratio": 0.9912, "net_debt": 978231001, "local_beta": 0.0005, "volatility_252d": 0.5226, "volatility_60d": 1.1476, "max_drawdown_12m": -0.3011, "risk_adjusted_momentum": 2.1153 }, "growth": { "revenue_growth_1y": -0.0051, "revenue_growth_3y_cagr": -0.0267, "revenue_growth_5y_cagr": 0.1111, "eps_growth_1y": -0.4531, "eps_growth_3y_cagr": -0.2306, "eps_growth_5y_cagr": -0.1451, "fcf_growth_1y": -0.2503, "book_value_growth_1y": 0.0745, "revenue_growth": -0.0051, "earnings_growth": -0.4531 }, "momentum": { "price_return_1m": -0.0292, "price_return_3m": 0.2819, "price_return_6m": 0.6112, "price_return_9m": 0.4426, "price_return_12m": 1.0439, "price_return_12m_ex1m": 1.1054, "momentum_6m": 0.6112, "momentum_12m": 1.0439, "momentum_12_1": 1.1054, "distance_from_52w_high": -0.0589, "distance_from_52w_low": 1.097, "relative_strength": 0.944 }, "raw_ttm": { "revenue_ttm": 4326391000, "gross_profit_ttm": 1649987000, "ebit_ttm": 312869000, "ebitda_ttm": 461563000, "net_income_ttm": 188967000, "eps_diluted_ttm": 3.1902, "operating_cash_flow_ttm": 499111000, "capital_expenditure_ttm": 141531000, "fcf_ttm": 640642000, "dividends_paid_ttm": 293000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68963000, "cash_and_equivalents": 265529999, "total_current_assets": 2448968000, "total_current_liabilities": 1207782000, "net_ppe": null, "total_assets": 5593263000, "total_debt": 1243761000, "total_equity": 2674692000, "net_working_capital": 1045996001, "book_value_per_share": 45.1553, "retained_earnings": 3076810000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 499207000, "tangible_book_per_share": 8.4278 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 92, "rank_pb": 81, "rank_ptbv": 94, "rank_ps": 70, "rank_pcf": 87, "rank_ev_ebitda": 89, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 73, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 54, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 59, "rank_fcf_margin": 59, "rank_piotroski": 37, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 11 }, "composites": { "value_composite": 98, "quality_composite": 67, "momentum_composite": 7, "growth_composite": 99, "yield_composite": 72, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.0812, "os_score": 0.15, "value_percentile": 0.02, "quality_percentile": 0.33, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4165, "ticker_id": 1786, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.556064+00:00", "batch_id": "", "os_score_delta": null, "price_close": 261.54, "market_cap": 15491836481.76, "market_cap_usd": 15491836481.76, "enterprise_value": 16470067482.76, "shares_outstanding": 59233144, "fx_rate_to_usd": null, "pe_ratio": 81.98170306, "pb_ratio": 5.79200763, "ptbv_ratio": 31.03289113, "ps_ratio": 3.58077587, "pcf_ratio": 31.03886006, "pfcf_ratio": 24.1817372, "ev_ebitda": 35.68324905, "ev_ebit": 52.6420562, "ev_sales": 3.80688372, "ev_fcf": 25.70869141, "earnings_yield": 0.01219784, "fcf_yield": 0.03889735, "dividend_yield": 1.891e-05, "buyback_yield": 0, "shareholder_yield": 1.891e-05, "debt_paydown_yield": null, "total_yield": 1.891e-05, "gross_margin": 0.38137723, "operating_margin": 0.07231639, "net_margin": 0.04367774, "ebitda_margin": 0.10668546, "fcf_margin": 0.14807769, "roe": 0.07065, "roa": 0.03378475, "roic": 0.06864331, "roc_greenblatt": null, "asset_turnover": 0.77350037, "cash_conversion": 3.39023216, "accruals_ratio": -0.05544956, "sbc_to_revenue": 0.01196864, "debt_to_equity": 1.0909529, "net_debt_to_ebitda": 2.11938782, "debt_to_assets": 0.22236769, "interest_coverage": 4.53676609, "current_ratio": 2.02765731, "quick_ratio": 0.99121779, "net_debt": 978231001, "revenue_growth_1y": -0.00512592, "revenue_growth_3y_cagr": -0.02667149, "revenue_growth_5y_cagr": 0.11113429, "eps_growth_1y": -0.45314137, "eps_growth_3y_cagr": -0.23056933, "eps_growth_5y_cagr": -0.14506202, "fcf_growth_1y": -0.25031654, "book_value_growth_1y": 0.07451779, "piotroski_f_score": 6, "altman_z_score": 5.17998572, "earnings_stability_5y": 0.69429, "revenue_stability_5y": 0.254368, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02921198, "price_return_3m": 0.28193314, "price_return_6m": 0.61116245, "price_return_9m": 0.44258136, "price_return_12m": 1.04391997, "price_return_12m_ex1m": 1.10542357, "distance_from_52w_high": -0.05890396, "distance_from_52w_low": 1.09701732, "relative_strength": 0.94395639, "local_beta": 0.0005, "volatility_252d": 0.522581, "volatility_60d": 1.147586, "max_drawdown_12m": -0.30110664, "revenue_ttm": 4326391000, "gross_profit_ttm": 1649987000, "ebit_ttm": 312869000, "ebitda_ttm": 461563000, "net_income_ttm": 188967000, "eps_diluted_ttm": 3.19022404, "operating_cash_flow_ttm": 499111000, "capital_expenditure_ttm": 141531000, "fcf_ttm": 640642000, "dividends_paid_ttm": 293000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68963000, "cash_and_equivalents": 265529999, "total_current_assets": 2448968000, "total_current_liabilities": 1207782000, "net_ppe": null, "total_assets": 5593263000, "total_debt": 1243761000, "total_equity": 2674692000, "net_working_capital": 1045996001, "book_value_per_share": 45.15532723, "retained_earnings": 3076810000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 499207000, "tangible_book_per_share": 8.42783223, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 92, "rank_pb": 81, "rank_ptbv": 94, "rank_ps": 70, "rank_pcf": 87, "rank_ev_ebitda": 89, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 73, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 54, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 59, "rank_fcf_margin": 59, "rank_piotroski": 37, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 11, "value_composite": 98, "quality_composite": 67, "momentum_composite": 7, "growth_composite": 99, "yield_composite": 72, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 261.54, "os": 0.15, "value": 0.02, "quality": 0.33, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 81.9817, "earnings_yield": 0.0122, "shareholder_yield": 0.0, "roe": 0.0707, "momentum_12_1": 1.1054, "complete_fields": { "id": 4165, "ticker_id": 1786, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:09.556064+00:00", "batch_id": "", "os_score_delta": null, "price_close": 261.54, "market_cap": 15491836481.76, "market_cap_usd": 15491836481.76, "enterprise_value": 16470067482.76, "shares_outstanding": 59233144, "fx_rate_to_usd": null, "pe_ratio": 81.98170306, "pb_ratio": 5.79200763, "ptbv_ratio": 31.03289113, "ps_ratio": 3.58077587, "pcf_ratio": 31.03886006, "pfcf_ratio": 24.1817372, "ev_ebitda": 35.68324905, "ev_ebit": 52.6420562, "ev_sales": 3.80688372, "ev_fcf": 25.70869141, "earnings_yield": 0.01219784, "fcf_yield": 0.03889735, "dividend_yield": 1.891e-05, "buyback_yield": 0, "shareholder_yield": 1.891e-05, "debt_paydown_yield": null, "total_yield": 1.891e-05, "gross_margin": 0.38137723, "operating_margin": 0.07231639, "net_margin": 0.04367774, "ebitda_margin": 0.10668546, "fcf_margin": 0.14807769, "roe": 0.07065, "roa": 0.03378475, "roic": 0.06864331, "roc_greenblatt": null, "asset_turnover": 0.77350037, "cash_conversion": 3.39023216, "accruals_ratio": -0.05544956, "sbc_to_revenue": 0.01196864, "debt_to_equity": 1.0909529, "net_debt_to_ebitda": 2.11938782, "debt_to_assets": 0.22236769, "interest_coverage": 4.53676609, "current_ratio": 2.02765731, "quick_ratio": 0.99121779, "net_debt": 978231001, "revenue_growth_1y": -0.00512592, "revenue_growth_3y_cagr": -0.02667149, "revenue_growth_5y_cagr": 0.11113429, "eps_growth_1y": -0.45314137, "eps_growth_3y_cagr": -0.23056933, "eps_growth_5y_cagr": -0.14506202, "fcf_growth_1y": -0.25031654, "book_value_growth_1y": 0.07451779, "piotroski_f_score": 6, "altman_z_score": 5.17998572, "earnings_stability_5y": 0.69429, "revenue_stability_5y": 0.254368, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02921198, "price_return_3m": 0.28193314, "price_return_6m": 0.61116245, "price_return_9m": 0.44258136, "price_return_12m": 1.04391997, "price_return_12m_ex1m": 1.10542357, "distance_from_52w_high": -0.05890396, "distance_from_52w_low": 1.09701732, "relative_strength": 0.94395639, "local_beta": 0.0005, "volatility_252d": 0.522581, "volatility_60d": 1.147586, "max_drawdown_12m": -0.30110664, "revenue_ttm": 4326391000, "gross_profit_ttm": 1649987000, "ebit_ttm": 312869000, "ebitda_ttm": 461563000, "net_income_ttm": 188967000, "eps_diluted_ttm": 3.19022404, "operating_cash_flow_ttm": 499111000, "capital_expenditure_ttm": 141531000, "fcf_ttm": 640642000, "dividends_paid_ttm": 293000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 68963000, "cash_and_equivalents": 265529999, "total_current_assets": 2448968000, "total_current_liabilities": 1207782000, "net_ppe": null, "total_assets": 5593263000, "total_debt": 1243761000, "total_equity": 2674692000, "net_working_capital": 1045996001, "book_value_per_share": 45.15532723, "retained_earnings": 3076810000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 499207000, "tangible_book_per_share": 8.42783223, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 92, "rank_pb": 81, "rank_ptbv": 94, "rank_ps": 70, "rank_pcf": 87, "rank_ev_ebitda": 89, "rank_ev_ebit": 92, "rank_earnings_yield": 92, "rank_fcf_yield": 73, "rank_dividend_yield": 58, "rank_shareholder_yield": 58, "rank_total_yield": 58, "rank_roe": 54, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 59, "rank_fcf_margin": 59, "rank_piotroski": 37, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 91, "rank_revenue_growth_1y": 76, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 11, "value_composite": 98, "quality_composite": 67, "momentum_composite": 7, "growth_composite": 99, "yield_composite": 72, "svqf_composite": 96, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 97, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 4209147000, "cost_of_revenue": 2597410000, "gross_profit": 1611737000, "ebit": 289191000, "ebitda": 484026000, "pretax_income": 199060000, "tax_provision": 37706000, "net_income": 159554000, "net_income_to_common": 159554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341413000, "total_current_assets": 2462478000, "total_assets": 5573679000, "short_term_debt": 72810000, "long_term_debt": 1178804000, "total_debt": 1251614000, "total_liabilities": 2934633000, "total_equity": 2632422000, "shares_outstanding": 59275781, "goodwill_and_intangibles": 2142360000 }, "cash_flow": { "operating_cash_flow": 437978000, "capital_expenditure": 169850000, "free_cash_flow": 607828000, "dividends_paid": 293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269774, "ticker_id": 1786, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "289191000", "ebitda": "484026000", "netIncome": "159554000", "grossProfit": "1611737000", "depreciation": "None", "totalRevenue": "4209147000", "costOfRevenue": "2597410000", "interestIncome": "None", "incomeBeforeTax": "199060000", "interestExpense": "70697000", "operatingIncome": "289191000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37706000", "reportedCurrency": "USD", "netInterestIncome": "-70697000", "nonInterestIncome": "None", "operatingExpenses": "1322546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194835000", "sellingGeneralAndAdministrative": "422211000", "netIncomeFromContinuingOperations": "161354000" }, "balance": { "goodwill": "1467094000", "inventory": "1248867000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5573679000", "longTermDebt": "1178804000", "shortTermDebt": "72810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "675266000", "reportedCurrency": "USD", "retainedEarnings": "3003557000", "totalLiabilities": "2934633000", "otherCurrentAssets": "269459000", "totalCurrentAssets": "2462478000", "currentLongTermDebt": "63347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "602739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111201000", "currentAccountsPayable": "436583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333066000", "totalShareholderEquity": "2632422000", "capitalLeaseObligations": "256112000", "otherCurrentLiabilities": "705953000", "totalCurrentLiabilities": "1215346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719287000", "cashAndShortTermInvestments": "341413000", "commonStockSharesOutstanding": "59275781", "intangibleAssetsExcludingGoodwill": "675266000", "cashAndCashEquivalentsAtCarryingValue": "341413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161354000", "profitLoss": "None", "dividendPayout": "293000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-163117000", "operatingCashflow": "437978000", "capitalExpenditures": "169850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212719000", "cashflowFromInvestment": "-172904000", "stockBasedCompensation": "49947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4209147000, "cost_of_revenue": 2597410000, "gross_profit": 1611737000, "research_and_development": 243470000, "selling_general_admin": 422211000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 289191000, "depreciation_amortisation": 194835000, "ebitda": 484026000, "interest_expense": 70697000, "interest_income": null, "other_non_operating": null, "pretax_income": 199060000, "tax_provision": 37706000, "effective_tax_rate": null, "net_income": 159554000, "net_income_continuing_ops": 161354000, "net_income_to_common": 159554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341413000, "short_term_investments": null, "net_receivables": 602739000, "inventory": 1248867000, "other_current_assets": null, "total_current_assets": 2462478000, "net_ppe": null, "goodwill": 1467094000, "intangible_assets": 675266000, "goodwill_and_intangibles": 2142360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3111201000, "total_assets": 5573679000, "short_term_debt": 72810000, "accounts_payable": 436583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215346000, "long_term_debt": 1178804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719287000, "total_liabilities": 2934633000, "total_debt": 1251614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3003557000, "total_equity": 2632422000, "shares_outstanding": 59275781, "operating_cash_flow": 437978000, "stock_based_compensation": 49947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172904000, "dividends_paid": 293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -212719000, "free_cash_flow": 607828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "289191000", "ebitda": "484026000", "netIncome": "159554000", "grossProfit": "1611737000", "depreciation": "None", "totalRevenue": "4209147000", "costOfRevenue": "2597410000", "interestIncome": "None", "incomeBeforeTax": "199060000", "interestExpense": "70697000", "operatingIncome": "289191000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "37706000", "reportedCurrency": "USD", "netInterestIncome": "-70697000", "nonInterestIncome": "None", "operatingExpenses": "1322546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "243470000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2597410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "194835000", "sellingGeneralAndAdministrative": "422211000", "netIncomeFromContinuingOperations": "161354000" }, "balance": { "goodwill": "1467094000", "inventory": "1248867000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5573679000", "longTermDebt": "1178804000", "shortTermDebt": "72810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "675266000", "reportedCurrency": "USD", "retainedEarnings": "3003557000", "totalLiabilities": "2934633000", "otherCurrentAssets": "269459000", "totalCurrentAssets": "2462478000", "currentLongTermDebt": "63347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "602739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111201000", "currentAccountsPayable": "436583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333066000", "totalShareholderEquity": "2632422000", "capitalLeaseObligations": "256112000", "otherCurrentLiabilities": "705953000", "totalCurrentLiabilities": "1215346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719287000", "cashAndShortTermInvestments": "341413000", "commonStockSharesOutstanding": "59275781", "intangibleAssetsExcludingGoodwill": "675266000", "cashAndCashEquivalentsAtCarryingValue": "341413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161354000", "profitLoss": "None", "dividendPayout": "293000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-163117000", "operatingCashflow": "437978000", "capitalExpenditures": "169850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-212719000", "cashflowFromInvestment": "-172904000", "stockBasedCompensation": "49947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-147917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194835000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 4295834000, "cost_of_revenue": 2630208000, "gross_profit": 1665626000, "ebit": 499151000, "ebitda": 670919000, "pretax_income": 409438000, "tax_provision": 92460000, "net_income": 325256000, "net_income_to_common": 325256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281277000, "total_current_assets": 2032170000, "total_assets": 5109331000, "short_term_debt": 123446000, "long_term_debt": 1151266000, "total_debt": 1274712000, "total_liabilities": 2611888000, "total_equity": 2494278000, "shares_outstanding": 60350412, "goodwill_and_intangibles": 2194783000 }, "cash_flow": { "operating_cash_flow": 741301000, "capital_expenditure": 136733000, "free_cash_flow": 878034000, "dividends_paid": 273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269779, "ticker_id": 1786, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "499151000", "ebitda": "670919000", "netIncome": "325256000", "grossProfit": "1665626000", "depreciation": "None", "totalRevenue": "4295834000", "costOfRevenue": "2630208000", "interestIncome": "None", "incomeBeforeTax": "409438000", "interestExpense": "89713000", "operatingIncome": "536742000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92460000", "reportedCurrency": "USD", "netInterestIncome": "-89713000", "nonInterestIncome": "None", "operatingExpenses": "1128884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2630208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171768000", "sellingGeneralAndAdministrative": "285095000", "netIncomeFromContinuingOperations": "316978000" }, "balance": { "goodwill": "1436261000", "inventory": "1031647000", "commonStock": "738000", "currentDebt": "None", "investments": "None", "totalAssets": "5109331000", "longTermDebt": "1151266000", "shortTermDebt": "123446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "758522000", "reportedCurrency": "USD", "retainedEarnings": "2844296000", "totalLiabilities": "2611888000", "otherCurrentAssets": "107139000", "totalCurrentAssets": "2032170000", "currentLongTermDebt": "116601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077161000", "currentAccountsPayable": "458693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1475737000", "totalShareholderEquity": "2494278000", "capitalLeaseObligations": "207870000", "otherCurrentLiabilities": "451013000", "totalCurrentLiabilities": "1033152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1578736000", "cashAndShortTermInvestments": "281277000", "commonStockSharesOutstanding": "60350412", "intangibleAssetsExcludingGoodwill": "758522000", "cashAndCashEquivalentsAtCarryingValue": "281277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316978000", "profitLoss": "None", "dividendPayout": "273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "122952000", "operatingCashflow": "741301000", "capitalExpenditures": "136733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448835000", "cashflowFromInvestment": "-208712000", "stockBasedCompensation": "51240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4295834000, "cost_of_revenue": 2630208000, "gross_profit": 1665626000, "research_and_development": 219600000, "selling_general_admin": 285095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499151000, "depreciation_amortisation": 171768000, "ebitda": 670919000, "interest_expense": 89713000, "interest_income": null, "other_non_operating": null, "pretax_income": 409438000, "tax_provision": 92460000, "effective_tax_rate": null, "net_income": 325256000, "net_income_continuing_ops": 316978000, "net_income_to_common": 325256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281277000, "short_term_investments": null, "net_receivables": 612107000, "inventory": 1031647000, "other_current_assets": null, "total_current_assets": 2032170000, "net_ppe": null, "goodwill": 1436261000, "intangible_assets": 758522000, "goodwill_and_intangibles": 2194783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3077161000, "total_assets": 5109331000, "short_term_debt": 123446000, "accounts_payable": 458693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033152000, "long_term_debt": 1151266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578736000, "total_liabilities": 2611888000, "total_debt": 1274712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2844296000, "total_equity": 2494278000, "shares_outstanding": 60350412, "operating_cash_flow": 741301000, "stock_based_compensation": 51240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208712000, "dividends_paid": 273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -448835000, "free_cash_flow": 878034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "499151000", "ebitda": "670919000", "netIncome": "325256000", "grossProfit": "1665626000", "depreciation": "None", "totalRevenue": "4295834000", "costOfRevenue": "2630208000", "interestIncome": "None", "incomeBeforeTax": "409438000", "interestExpense": "89713000", "operatingIncome": "536742000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92460000", "reportedCurrency": "USD", "netInterestIncome": "-89713000", "nonInterestIncome": "None", "operatingExpenses": "1128884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "219600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2630208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171768000", "sellingGeneralAndAdministrative": "285095000", "netIncomeFromContinuingOperations": "316978000" }, "balance": { "goodwill": "1436261000", "inventory": "1031647000", "commonStock": "738000", "currentDebt": "None", "investments": "None", "totalAssets": "5109331000", "longTermDebt": "1151266000", "shortTermDebt": "123446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "758522000", "reportedCurrency": "USD", "retainedEarnings": "2844296000", "totalLiabilities": "2611888000", "otherCurrentAssets": "107139000", "totalCurrentAssets": "2032170000", "currentLongTermDebt": "116601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077161000", "currentAccountsPayable": "458693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1475737000", "totalShareholderEquity": "2494278000", "capitalLeaseObligations": "207870000", "otherCurrentLiabilities": "451013000", "totalCurrentLiabilities": "1033152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1578736000", "cashAndShortTermInvestments": "281277000", "commonStockSharesOutstanding": "60350412", "intangibleAssetsExcludingGoodwill": "758522000", "cashAndCashEquivalentsAtCarryingValue": "281277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316978000", "profitLoss": "None", "dividendPayout": "273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "122952000", "operatingCashflow": "741301000", "capitalExpenditures": "136733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-448835000", "cashflowFromInvestment": "-208712000", "stockBasedCompensation": "51240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152743000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 4022667000, "cost_of_revenue": 2657236000, "gross_profit": 1365431000, "ebit": 387927000, "ebitda": 554529000, "pretax_income": 290300000, "tax_provision": 73180000, "net_income": 203089000, "net_income_to_common": 203089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200994000, "total_current_assets": 1997692000, "total_assets": 5093312000, "short_term_debt": 127664000, "long_term_debt": 1380030000, "total_debt": 1507694000, "total_liabilities": 2743693000, "total_equity": 2340252000, "shares_outstanding": 62058387, "goodwill_and_intangibles": 2278460000 }, "cash_flow": { "operating_cash_flow": 521670000, "capital_expenditure": 129060000, "free_cash_flow": 650730000, "dividends_paid": 174562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269784, "ticker_id": 1786, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "387927000", "ebitda": "554529000", "netIncome": "203089000", "grossProfit": "1365431000", "depreciation": "None", "totalRevenue": "4022667000", "costOfRevenue": "2657236000", "interestIncome": "None", "incomeBeforeTax": "290300000", "interestExpense": "97627000", "operatingIncome": "386199000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73180000", "reportedCurrency": "USD", "netInterestIncome": "-92385000", "nonInterestIncome": "None", "operatingExpenses": "979232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2657236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166602000", "sellingGeneralAndAdministrative": "252936000", "netIncomeFromContinuingOperations": "194201000" }, "balance": { "goodwill": "1432384000", "inventory": "1167484000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "5093312000", "longTermDebt": "1380030000", "shortTermDebt": "127664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "846076000", "reportedCurrency": "USD", "retainedEarnings": "2519313000", "totalLiabilities": "2743693000", "otherCurrentAssets": "91898000", "totalCurrentAssets": "1997692000", "currentLongTermDebt": "123879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095620000", "currentAccountsPayable": "340719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733566000", "totalShareholderEquity": "2340252000", "capitalLeaseObligations": "229657000", "otherCurrentLiabilities": "412388000", "totalCurrentLiabilities": "880771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1862922000", "cashAndShortTermInvestments": "200994000", "commonStockSharesOutstanding": "62058387", "intangibleAssetsExcludingGoodwill": "846076000", "cashAndCashEquivalentsAtCarryingValue": "200994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217120000", "profitLoss": "None", "dividendPayout": "174562000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262670000", "operatingCashflow": "521670000", "capitalExpenditures": "129060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277137000", "cashflowFromInvestment": "-178063000", "stockBasedCompensation": "37338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4022667000, "cost_of_revenue": 2657236000, "gross_profit": 1365431000, "research_and_development": 173443000, "selling_general_admin": 252936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 387927000, "depreciation_amortisation": 166602000, "ebitda": 554529000, "interest_expense": 97627000, "interest_income": null, "other_non_operating": null, "pretax_income": 290300000, "tax_provision": 73180000, "effective_tax_rate": null, "net_income": 203089000, "net_income_continuing_ops": 194201000, "net_income_to_common": 203089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200994000, "short_term_investments": null, "net_receivables": 537316000, "inventory": 1167484000, "other_current_assets": null, "total_current_assets": 1997692000, "net_ppe": null, "goodwill": 1432384000, "intangible_assets": 846076000, "goodwill_and_intangibles": 2278460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3095620000, "total_assets": 5093312000, "short_term_debt": 127664000, "accounts_payable": 340719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880771000, "long_term_debt": 1380030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1862922000, "total_liabilities": 2743693000, "total_debt": 1507694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2519313000, "total_equity": 2340252000, "shares_outstanding": 62058387, "operating_cash_flow": 521670000, "stock_based_compensation": 37338000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178063000, "dividends_paid": 174562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -277137000, "free_cash_flow": 650730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "387927000", "ebitda": "554529000", "netIncome": "203089000", "grossProfit": "1365431000", "depreciation": "None", "totalRevenue": "4022667000", "costOfRevenue": "2657236000", "interestIncome": "None", "incomeBeforeTax": "290300000", "interestExpense": "97627000", "operatingIncome": "386199000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73180000", "reportedCurrency": "USD", "netInterestIncome": "-92385000", "nonInterestIncome": "None", "operatingExpenses": "979232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "173443000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2657236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166602000", "sellingGeneralAndAdministrative": "252936000", "netIncomeFromContinuingOperations": "194201000" }, "balance": { "goodwill": "1432384000", "inventory": "1167484000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "5093312000", "longTermDebt": "1380030000", "shortTermDebt": "127664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "846076000", "reportedCurrency": "USD", "retainedEarnings": "2519313000", "totalLiabilities": "2743693000", "otherCurrentAssets": "91898000", "totalCurrentAssets": "1997692000", "currentLongTermDebt": "123879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095620000", "currentAccountsPayable": "340719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733566000", "totalShareholderEquity": "2340252000", "capitalLeaseObligations": "229657000", "otherCurrentLiabilities": "412388000", "totalCurrentLiabilities": "880771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1862922000", "cashAndShortTermInvestments": "200994000", "commonStockSharesOutstanding": "62058387", "intangibleAssetsExcludingGoodwill": "846076000", "cashAndCashEquivalentsAtCarryingValue": "200994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "217120000", "profitLoss": "None", "dividendPayout": "174562000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "262670000", "operatingCashflow": "521670000", "capitalExpenditures": "129060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-277137000", "cashflowFromInvestment": "-178063000", "stockBasedCompensation": "37338000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-251513000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 4564737000, "cost_of_revenue": 3042733000, "gross_profit": 1522004000, "ebit": 563292000, "ebitda": 719433000, "pretax_income": 508466000, "tax_provision": 99596000, "net_income": 350267000, "net_income_to_common": 350267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132723000, "total_current_assets": 2182348000, "total_assets": 5169462000, "short_term_debt": 61723000, "long_term_debt": 1369085000, "total_debt": 1430808000, "total_liabilities": 2799736000, "total_equity": 2257381000, "shares_outstanding": 64681357, "goodwill_and_intangibles": 2331594000 }, "cash_flow": { "operating_cash_flow": 58516000, "capital_expenditure": 86188000, "free_cash_flow": 144704000, "dividends_paid": 309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269789, "ticker_id": 1786, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "563292000", "ebitda": "719433000", "netIncome": "350267000", "grossProfit": "1522004000", "depreciation": "None", "totalRevenue": "4564737000", "costOfRevenue": "3042733000", "interestIncome": "None", "incomeBeforeTax": "508466000", "interestExpense": "54826000", "operatingIncome": "566330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99596000", "reportedCurrency": "USD", "netInterestIncome": "-54826000", "nonInterestIncome": "None", "operatingExpenses": "955674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159774000", "otherNonOperatingIncome": "-3038000", "costofGoodsAndServicesSold": "3042733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156141000", "sellingGeneralAndAdministrative": "194861000", "netIncomeFromContinuingOperations": "408870000" }, "balance": { "goodwill": "1400880000", "inventory": "1405384000", "commonStock": "728000", "currentDebt": "None", "investments": "None", "totalAssets": "5169462000", "longTermDebt": "1369085000", "shortTermDebt": "61723000", "treasuryStock": "-808491000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "930714000", "reportedCurrency": "USD", "retainedEarnings": "2316224000", "totalLiabilities": "2799736000", "otherCurrentAssets": "121783000", "totalCurrentAssets": "2182348000", "currentLongTermDebt": "61723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2987114000", "currentAccountsPayable": "446050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "467604000", "shortLongTermDebtTotal": "1599998000", "totalShareholderEquity": "2257381000", "capitalLeaseObligations": "312916000", "otherCurrentLiabilities": "484271000", "totalCurrentLiabilities": "992044000", "otherNonCurrentLiabilities": "312916000", "totalNonCurrentLiabilities": "1807692000", "cashAndShortTermInvestments": "132723000", "commonStockSharesOutstanding": "64681357", "intangibleAssetsExcludingGoodwill": "930714000", "cashAndCashEquivalentsAtCarryingValue": "132723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408870000", "profitLoss": "None", "dividendPayout": "309000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-319274000", "operatingCashflow": "58516000", "capitalExpenditures": "86188000", "changeInReceivables": "6547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64043000", "cashflowFromInvestment": "-134232000", "stockBasedCompensation": "29481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4564737000, "cost_of_revenue": 3042733000, "gross_profit": 1522004000, "research_and_development": 159774000, "selling_general_admin": 194861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 563292000, "depreciation_amortisation": 156141000, "ebitda": 719433000, "interest_expense": 54826000, "interest_income": null, "other_non_operating": null, "pretax_income": 508466000, "tax_provision": 99596000, "effective_tax_rate": null, "net_income": 350267000, "net_income_continuing_ops": 408870000, "net_income_to_common": 350267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132723000, "short_term_investments": null, "net_receivables": 522458000, "inventory": 1405384000, "other_current_assets": null, "total_current_assets": 2182348000, "net_ppe": null, "goodwill": 1400880000, "intangible_assets": 930714000, "goodwill_and_intangibles": 2331594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2987114000, "total_assets": 5169462000, "short_term_debt": 61723000, "accounts_payable": 446050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 992044000, "long_term_debt": 1369085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1807692000, "total_liabilities": 2799736000, "total_debt": 1430808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2316224000, "total_equity": 2257381000, "shares_outstanding": 64681357, "operating_cash_flow": 58516000, "stock_based_compensation": 29481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134232000, "dividends_paid": 309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 64043000, "free_cash_flow": 144704000, "net_change_in_cash": -11673000 }, "raw_data": { "income": { "ebit": "563292000", "ebitda": "719433000", "netIncome": "350267000", "grossProfit": "1522004000", "depreciation": "None", "totalRevenue": "4564737000", "costOfRevenue": "3042733000", "interestIncome": "None", "incomeBeforeTax": "508466000", "interestExpense": "54826000", "operatingIncome": "566330000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "99596000", "reportedCurrency": "USD", "netInterestIncome": "-54826000", "nonInterestIncome": "None", "operatingExpenses": "955674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "159774000", "otherNonOperatingIncome": "-3038000", "costofGoodsAndServicesSold": "3042733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156141000", "sellingGeneralAndAdministrative": "194861000", "netIncomeFromContinuingOperations": "408870000" }, "balance": { "goodwill": "1400880000", "inventory": "1405384000", "commonStock": "728000", "currentDebt": "None", "investments": "None", "totalAssets": "5169462000", "longTermDebt": "1369085000", "shortTermDebt": "61723000", "treasuryStock": "-808491000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "930714000", "reportedCurrency": "USD", "retainedEarnings": "2316224000", "totalLiabilities": "2799736000", "otherCurrentAssets": "121783000", "totalCurrentAssets": "2182348000", "currentLongTermDebt": "61723000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "522458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2987114000", "currentAccountsPayable": "446050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "467604000", "shortLongTermDebtTotal": "1599998000", "totalShareholderEquity": "2257381000", "capitalLeaseObligations": "312916000", "otherCurrentLiabilities": "484271000", "totalCurrentLiabilities": "992044000", "otherNonCurrentLiabilities": "312916000", "totalNonCurrentLiabilities": "1807692000", "cashAndShortTermInvestments": "132723000", "commonStockSharesOutstanding": "64681357", "intangibleAssetsExcludingGoodwill": "930714000", "cashAndCashEquivalentsAtCarryingValue": "132723000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "408870000", "profitLoss": "None", "dividendPayout": "309000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-319274000", "operatingCashflow": "58516000", "capitalExpenditures": "86188000", "changeInReceivables": "6547000", "changeInExchangeRate": "None", "cashflowFromFinancing": "64043000", "cashflowFromInvestment": "-134232000", "stockBasedCompensation": "29481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11673000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-345840000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 3737184000, "cost_of_revenue": 2377102000, "gross_profit": 1360082000, "ebit": 724479000, "ebitda": 816520000, "pretax_income": 691526000, "tax_provision": 134957000, "net_income": 533392000, "net_income_to_common": 533392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147339000, "total_current_assets": 1848464000, "total_assets": 4877780000, "short_term_debt": 77965000, "long_term_debt": 902091000, "total_debt": 980056000, "total_liabilities": 2605643000, "total_equity": 2213774000, "shares_outstanding": 64253408, "goodwill_and_intangibles": 2450836000 }, "cash_flow": { "operating_cash_flow": 411156000, "capital_expenditure": 109992000, "free_cash_flow": 521148000, "dividends_paid": 38787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269794, "ticker_id": 1786, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "724479000", "ebitda": "816520000", "netIncome": "533392000", "grossProfit": "1360082000", "depreciation": "None", "totalRevenue": "3737184000", "costOfRevenue": "2377102000", "interestIncome": "None", "incomeBeforeTax": "691526000", "interestExpense": "32953000", "operatingIncome": "721136000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "134957000", "reportedCurrency": "USD", "netInterestIncome": "-32953000", "nonInterestIncome": "None", "operatingExpenses": "638946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104303000", "otherNonOperatingIncome": "3343000", "costofGoodsAndServicesSold": "2377102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92041000", "sellingGeneralAndAdministrative": "144272000", "netIncomeFromContinuingOperations": "556569000" }, "balance": { "goodwill": "1409674000", "inventory": "1089705000", "commonStock": "725000", "currentDebt": "None", "investments": "None", "totalAssets": "4877780000", "longTermDebt": "902091000", "shortTermDebt": "77965000", "treasuryStock": "-448976000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1041162000", "reportedCurrency": "USD", "retainedEarnings": "1965957000", "totalLiabilities": "2605643000", "otherCurrentAssets": "64954000", "totalCurrentAssets": "1848464000", "currentLongTermDebt": "77965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3029316000", "currentAccountsPayable": "674208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562740000", "shortLongTermDebtTotal": "1321737000", "totalShareholderEquity": "2213774000", "capitalLeaseObligations": "341681000", "otherCurrentLiabilities": "403734000", "totalCurrentLiabilities": "1155907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1449736000", "cashAndShortTermInvestments": "147339000", "commonStockSharesOutstanding": "64253408", "intangibleAssetsExcludingGoodwill": "1041162000", "cashAndCashEquivalentsAtCarryingValue": "147339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556569000", "profitLoss": "None", "dividendPayout": "38787000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-470991000", "operatingCashflow": "411156000", "capitalExpenditures": "109992000", "changeInReceivables": "-131861000", "changeInExchangeRate": "1312000", "cashflowFromFinancing": "-102970000", "cashflowFromInvestment": "-817287000", "stockBasedCompensation": "23954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-507789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3737184000, "cost_of_revenue": 2377102000, "gross_profit": 1360082000, "research_and_development": 104303000, "selling_general_admin": 144272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 724479000, "depreciation_amortisation": 92041000, "ebitda": 816520000, "interest_expense": 32953000, "interest_income": null, "other_non_operating": null, "pretax_income": 691526000, "tax_provision": 134957000, "effective_tax_rate": null, "net_income": 533392000, "net_income_continuing_ops": 556569000, "net_income_to_common": 533392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147339000, "short_term_investments": null, "net_receivables": 546466000, "inventory": 1089705000, "other_current_assets": null, "total_current_assets": 1848464000, "net_ppe": null, "goodwill": 1409674000, "intangible_assets": 1041162000, "goodwill_and_intangibles": 2450836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3029316000, "total_assets": 4877780000, "short_term_debt": 77965000, "accounts_payable": 674208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1155907000, "long_term_debt": 902091000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1449736000, "total_liabilities": 2605643000, "total_debt": 980056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1965957000, "total_equity": 2213774000, "shares_outstanding": 64253408, "operating_cash_flow": 411156000, "stock_based_compensation": 23954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -817287000, "dividends_paid": 38787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102970000, "free_cash_flow": 521148000, "net_change_in_cash": -507789000 }, "raw_data": { "income": { "ebit": "724479000", "ebitda": "816520000", "netIncome": "533392000", "grossProfit": "1360082000", "depreciation": "None", "totalRevenue": "3737184000", "costOfRevenue": "2377102000", "interestIncome": "None", "incomeBeforeTax": "691526000", "interestExpense": "32953000", "operatingIncome": "721136000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "134957000", "reportedCurrency": "USD", "netInterestIncome": "-32953000", "nonInterestIncome": "None", "operatingExpenses": "638946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "104303000", "otherNonOperatingIncome": "3343000", "costofGoodsAndServicesSold": "2377102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "92041000", "sellingGeneralAndAdministrative": "144272000", "netIncomeFromContinuingOperations": "556569000" }, "balance": { "goodwill": "1409674000", "inventory": "1089705000", "commonStock": "725000", "currentDebt": "None", "investments": "None", "totalAssets": "4877780000", "longTermDebt": "902091000", "shortTermDebt": "77965000", "treasuryStock": "-448976000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1041162000", "reportedCurrency": "USD", "retainedEarnings": "1965957000", "totalLiabilities": "2605643000", "otherCurrentAssets": "64954000", "totalCurrentAssets": "1848464000", "currentLongTermDebt": "77965000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "546466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3029316000", "currentAccountsPayable": "674208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562740000", "shortLongTermDebtTotal": "1321737000", "totalShareholderEquity": "2213774000", "capitalLeaseObligations": "341681000", "otherCurrentLiabilities": "403734000", "totalCurrentLiabilities": "1155907000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1449736000", "cashAndShortTermInvestments": "147339000", "commonStockSharesOutstanding": "64253408", "intangibleAssetsExcludingGoodwill": "1041162000", "cashAndCashEquivalentsAtCarryingValue": "147339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556569000", "profitLoss": "None", "dividendPayout": "38787000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-470991000", "operatingCashflow": "411156000", "capitalExpenditures": "109992000", "changeInReceivables": "-131861000", "changeInExchangeRate": "1312000", "cashflowFromFinancing": "-102970000", "cashflowFromInvestment": "-817287000", "stockBasedCompensation": "23954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-507789000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "92041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 2485200000, "cost_of_revenue": 1527546000, "gross_profit": 957654000, "ebit": 479182000, "ebitda": 547955000, "pretax_income": 446191000, "tax_provision": 98973000, "net_income": 349329000, "net_income_to_common": 349329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655128000, "total_current_assets": 1669733000, "total_assets": 3235423000, "short_term_debt": 43429000, "long_term_debt": 841764000, "total_debt": 885193000, "total_liabilities": 1779012000, "total_equity": 1390293000, "shares_outstanding": 63737734, "goodwill_and_intangibles": 1147251000 }, "cash_flow": { "operating_cash_flow": 486533000, "capital_expenditure": 62128000, "free_cash_flow": 548661000, "dividends_paid": 1821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269799, "ticker_id": 1786, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "479182000", "ebitda": "547955000", "netIncome": "349329000", "grossProfit": "957654000", "depreciation": "None", "totalRevenue": "2485200000", "costOfRevenue": "1527546000", "interestIncome": "None", "incomeBeforeTax": "446191000", "interestExpense": "32991000", "operatingIncome": "479106000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98973000", "reportedCurrency": "USD", "netInterestIncome": "-32991000", "nonInterestIncome": "None", "operatingExpenses": "478548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80251000", "otherNonOperatingIncome": "76000", "costofGoodsAndServicesSold": "1527546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68773000", "sellingGeneralAndAdministrative": "119644000", "netIncomeFromContinuingOperations": "347582000" }, "balance": { "goodwill": "855228000", "inventory": "603317000", "commonStock": "721000", "currentDebt": "None", "investments": "None", "totalAssets": "3235423000", "longTermDebt": "841764000", "shortTermDebt": "43429000", "treasuryStock": "-332164000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "292023000", "reportedCurrency": "USD", "retainedEarnings": "1432565000", "totalLiabilities": "1779012000", "otherCurrentAssets": "36382000", "totalCurrentAssets": "1669733000", "currentLongTermDebt": "43429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565690000", "currentAccountsPayable": "330247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "343936000", "shortLongTermDebtTotal": "1065148000", "totalShareholderEquity": "1390293000", "capitalLeaseObligations": "179955000", "otherCurrentLiabilities": "267848000", "totalCurrentLiabilities": "641524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1137488000", "cashAndShortTermInvestments": "655128000", "commonStockSharesOutstanding": "63737734", "intangibleAssetsExcludingGoodwill": "292023000", "cashAndCashEquivalentsAtCarryingValue": "655128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347218000", "profitLoss": "None", "dividendPayout": "1821000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-77983000", "operatingCashflow": "486533000", "capitalExpenditures": "62128000", "changeInReceivables": "-55976000", "changeInExchangeRate": "235000", "cashflowFromFinancing": "-30428000", "cashflowFromInvestment": "-124095000", "stockBasedCompensation": "20882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "332245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2485200000, "cost_of_revenue": 1527546000, "gross_profit": 957654000, "research_and_development": 80251000, "selling_general_admin": 119644000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 479182000, "depreciation_amortisation": 68773000, "ebitda": 547955000, "interest_expense": 32991000, "interest_income": null, "other_non_operating": null, "pretax_income": 446191000, "tax_provision": 98973000, "effective_tax_rate": null, "net_income": 349329000, "net_income_continuing_ops": 347582000, "net_income_to_common": 349329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655128000, "short_term_investments": null, "net_receivables": 374906000, "inventory": 603317000, "other_current_assets": null, "total_current_assets": 1669733000, "net_ppe": null, "goodwill": 855228000, "intangible_assets": 292023000, "goodwill_and_intangibles": 1147251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1565690000, "total_assets": 3235423000, "short_term_debt": 43429000, "accounts_payable": 330247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641524000, "long_term_debt": 841764000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1137488000, "total_liabilities": 1779012000, "total_debt": 885193000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1432565000, "total_equity": 1390293000, "shares_outstanding": 63737734, "operating_cash_flow": 486533000, "stock_based_compensation": 20882000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124095000, "dividends_paid": 1821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30428000, "free_cash_flow": 548661000, "net_change_in_cash": 332245000 }, "raw_data": { "income": { "ebit": "479182000", "ebitda": "547955000", "netIncome": "349329000", "grossProfit": "957654000", "depreciation": "None", "totalRevenue": "2485200000", "costOfRevenue": "1527546000", "interestIncome": "None", "incomeBeforeTax": "446191000", "interestExpense": "32991000", "operatingIncome": "479106000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "98973000", "reportedCurrency": "USD", "netInterestIncome": "-32991000", "nonInterestIncome": "None", "operatingExpenses": "478548000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80251000", "otherNonOperatingIncome": "76000", "costofGoodsAndServicesSold": "1527546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68773000", "sellingGeneralAndAdministrative": "119644000", "netIncomeFromContinuingOperations": "347582000" }, "balance": { "goodwill": "855228000", "inventory": "603317000", "commonStock": "721000", "currentDebt": "None", "investments": "None", "totalAssets": "3235423000", "longTermDebt": "841764000", "shortTermDebt": "43429000", "treasuryStock": "-332164000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "292023000", "reportedCurrency": "USD", "retainedEarnings": "1432565000", "totalLiabilities": "1779012000", "otherCurrentAssets": "36382000", "totalCurrentAssets": "1669733000", "currentLongTermDebt": "43429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "374906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1565690000", "currentAccountsPayable": "330247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "343936000", "shortLongTermDebtTotal": "1065148000", "totalShareholderEquity": "1390293000", "capitalLeaseObligations": "179955000", "otherCurrentLiabilities": "267848000", "totalCurrentLiabilities": "641524000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1137488000", "cashAndShortTermInvestments": "655128000", "commonStockSharesOutstanding": "63737734", "intangibleAssetsExcludingGoodwill": "292023000", "cashAndCashEquivalentsAtCarryingValue": "655128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347218000", "profitLoss": "None", "dividendPayout": "1821000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-77983000", "operatingCashflow": "486533000", "capitalExpenditures": "62128000", "changeInReceivables": "-55976000", "changeInExchangeRate": "235000", "cashflowFromFinancing": "-30428000", "cashflowFromInvestment": "-124095000", "stockBasedCompensation": "20882000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "332245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68773000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 2204336000, "cost_of_revenue": 1406584000, "gross_profit": 797752000, "ebit": 361151000, "ebitda": 422060000, "pretax_income": 319607000, "tax_provision": 67299000, "net_income": 253260000, "net_income_to_common": 253260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 322883000, "total_current_assets": 1195829000, "total_assets": 2665669000, "short_term_debt": 61097000, "long_term_debt": 837767000, "total_debt": 898864000, "total_liabilities": 1571591000, "total_equity": 1032382000, "shares_outstanding": 62865446, "goodwill_and_intangibles": 1103018000 }, "cash_flow": { "operating_cash_flow": 308887000, "capital_expenditure": 60802000, "free_cash_flow": 369689000, "dividends_paid": 285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269804, "ticker_id": 1786, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "361151000", "ebitda": "422060000", "netIncome": "253260000", "grossProfit": "797752000", "depreciation": "None", "totalRevenue": "2204336000", "costOfRevenue": "1406584000", "interestIncome": "38777000", "incomeBeforeTax": "319607000", "interestExpense": "41544000", "operatingIncome": "372163000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "67299000", "reportedCurrency": "USD", "netInterestIncome": "-41544000", "nonInterestIncome": "None", "operatingExpenses": "425589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68394000", "otherNonOperatingIncome": "-11012000", "costofGoodsAndServicesSold": "1406584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60909000", "sellingGeneralAndAdministrative": "110868000", "netIncomeFromContinuingOperations": "263484000" }, "balance": { "goodwill": "805284000", "inventory": "522024000", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "2665669000", "longTermDebt": "837767000", "shortTermDebt": "61097000", "treasuryStock": "-324551000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "297734000", "reportedCurrency": "USD", "retainedEarnings": "1084383000", "totalLiabilities": "1571591000", "otherCurrentAssets": "31384000", "totalCurrentAssets": "1195829000", "currentLongTermDebt": "59267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1469840000", "currentAccountsPayable": "261977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316976000", "shortLongTermDebtTotal": "1039296000", "totalShareholderEquity": "1032382000", "capitalLeaseObligations": "62971000", "otherCurrentLiabilities": "173990000", "totalCurrentLiabilities": "497064000", "otherNonCurrentLiabilities": "140432000", "totalNonCurrentLiabilities": "1074527000", "cashAndShortTermInvestments": "322883000", "commonStockSharesOutstanding": "62865446", "intangibleAssetsExcludingGoodwill": "297734000", "cashAndCashEquivalentsAtCarryingValue": "322883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252308000", "profitLoss": "None", "dividendPayout": "285000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26369000", "operatingCashflow": "308887000", "capitalExpenditures": "60802000", "changeInReceivables": "8231000", "changeInExchangeRate": "1510000", "cashflowFromFinancing": "-41918000", "cashflowFromInvestment": "-170078000", "stockBasedCompensation": "16694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98401000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2204336000, "cost_of_revenue": 1406584000, "gross_profit": 797752000, "research_and_development": 68394000, "selling_general_admin": 110868000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 361151000, "depreciation_amortisation": 60909000, "ebitda": 422060000, "interest_expense": 41544000, "interest_income": null, "other_non_operating": null, "pretax_income": 319607000, "tax_provision": 67299000, "effective_tax_rate": null, "net_income": 253260000, "net_income_continuing_ops": 263484000, "net_income_to_common": 253260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 322883000, "short_term_investments": null, "net_receivables": 319538000, "inventory": 522024000, "other_current_assets": null, "total_current_assets": 1195829000, "net_ppe": null, "goodwill": 805284000, "intangible_assets": 297734000, "goodwill_and_intangibles": 1103018000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1469840000, "total_assets": 2665669000, "short_term_debt": 61097000, "accounts_payable": 261977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497064000, "long_term_debt": 837767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1074527000, "total_liabilities": 1571591000, "total_debt": 898864000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084383000, "total_equity": 1032382000, "shares_outstanding": 62865446, "operating_cash_flow": 308887000, "stock_based_compensation": 16694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170078000, "dividends_paid": 285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41918000, "free_cash_flow": 369689000, "net_change_in_cash": 98401000 }, "raw_data": { "income": { "ebit": "361151000", "ebitda": "422060000", "netIncome": "253260000", "grossProfit": "797752000", "depreciation": "None", "totalRevenue": "2204336000", "costOfRevenue": "1406584000", "interestIncome": "38777000", "incomeBeforeTax": "319607000", "interestExpense": "41544000", "operatingIncome": "372163000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "67299000", "reportedCurrency": "USD", "netInterestIncome": "-41544000", "nonInterestIncome": "None", "operatingExpenses": "425589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "68394000", "otherNonOperatingIncome": "-11012000", "costofGoodsAndServicesSold": "1406584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60909000", "sellingGeneralAndAdministrative": "110868000", "netIncomeFromContinuingOperations": "263484000" }, "balance": { "goodwill": "805284000", "inventory": "522024000", "commonStock": "717000", "currentDebt": "None", "investments": "None", "totalAssets": "2665669000", "longTermDebt": "837767000", "shortTermDebt": "61097000", "treasuryStock": "-324551000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "297734000", "reportedCurrency": "USD", "retainedEarnings": "1084383000", "totalLiabilities": "1571591000", "otherCurrentAssets": "31384000", "totalCurrentAssets": "1195829000", "currentLongTermDebt": "59267000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319538000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1469840000", "currentAccountsPayable": "261977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316976000", "shortLongTermDebtTotal": "1039296000", "totalShareholderEquity": "1032382000", "capitalLeaseObligations": "62971000", "otherCurrentLiabilities": "173990000", "totalCurrentLiabilities": "497064000", "otherNonCurrentLiabilities": "140432000", "totalNonCurrentLiabilities": "1074527000", "cashAndShortTermInvestments": "322883000", "commonStockSharesOutstanding": "62865446", "intangibleAssetsExcludingGoodwill": "297734000", "cashAndCashEquivalentsAtCarryingValue": "322883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "252308000", "profitLoss": "None", "dividendPayout": "285000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "26369000", "operatingCashflow": "308887000", "capitalExpenditures": "60802000", "changeInReceivables": "8231000", "changeInExchangeRate": "1510000", "cashflowFromFinancing": "-41918000", "cashflowFromInvestment": "-170078000", "stockBasedCompensation": "16694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "98401000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9395000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 2023464000, "cost_of_revenue": 1298424000, "gross_profit": 725040000, "ebit": 352032000, "ebitda": 399440000, "pretax_income": 311076000, "tax_provision": 69856000, "net_income": 238257000, "net_income_to_common": 238257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224482000, "total_current_assets": 1120769000, "total_assets": 2426314000, "short_term_debt": 47560000, "long_term_debt": 876396000, "total_debt": 923956000, "total_liabilities": 1604049000, "total_equity": 760549000, "shares_outstanding": 62233225, "goodwill_and_intangibles": 1011145000 }, "cash_flow": { "operating_cash_flow": 247227000, "capital_expenditure": 47601000, "free_cash_flow": 294828000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269809, "ticker_id": 1786, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352032000", "ebitda": "399440000", "netIncome": "238257000", "grossProfit": "725040000", "depreciation": "None", "totalRevenue": "2023464000", "costOfRevenue": "1298424000", "interestIncome": "39063000", "incomeBeforeTax": "311076000", "interestExpense": "40956000", "operatingIncome": "357181000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69856000", "reportedCurrency": "USD", "netInterestIncome": "-40956000", "nonInterestIncome": "None", "operatingExpenses": "367859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50019000", "otherNonOperatingIncome": "-5149000", "costofGoodsAndServicesSold": "1298424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47408000", "sellingGeneralAndAdministrative": "103841000", "netIncomeFromContinuingOperations": "240010000" }, "balance": { "goodwill": "764655000", "inventory": "544750000", "commonStock": "712000", "currentDebt": "None", "investments": "None", "totalAssets": "2426314000", "longTermDebt": "876396000", "shortTermDebt": "47560000", "treasuryStock": "-321473000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "246490000", "reportedCurrency": "USD", "retainedEarnings": "831123000", "totalLiabilities": "1604049000", "otherCurrentAssets": "25404000", "totalCurrentAssets": "1120769000", "currentLongTermDebt": "47560000", "longTermInvestments": "8307000", "shortTermInvestments": "None", "currentNetReceivables": "326133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305545000", "currentAccountsPayable": "328091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278929000", "shortLongTermDebtTotal": "923956000", "totalShareholderEquity": "760549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185055000", "totalCurrentLiabilities": "560706000", "otherNonCurrentLiabilities": "95647000", "totalNonCurrentLiabilities": "1043343000", "cashAndShortTermInvestments": "224482000", "commonStockSharesOutstanding": "62233225", "intangibleAssetsExcludingGoodwill": "246490000", "cashAndCashEquivalentsAtCarryingValue": "224482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241220000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-152594000", "operatingCashflow": "247227000", "capitalExpenditures": "47601000", "changeInReceivables": "-43243000", "changeInExchangeRate": "-289000", "cashflowFromFinancing": "-52034000", "cashflowFromInvestment": "-108894000", "stockBasedCompensation": "14563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2023464000, "cost_of_revenue": 1298424000, "gross_profit": 725040000, "research_and_development": 50019000, "selling_general_admin": 103841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352032000, "depreciation_amortisation": 47408000, "ebitda": 399440000, "interest_expense": 40956000, "interest_income": null, "other_non_operating": null, "pretax_income": 311076000, "tax_provision": 69856000, "effective_tax_rate": null, "net_income": 238257000, "net_income_continuing_ops": 240010000, "net_income_to_common": 238257000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224482000, "short_term_investments": null, "net_receivables": 326133000, "inventory": 544750000, "other_current_assets": null, "total_current_assets": 1120769000, "net_ppe": null, "goodwill": 764655000, "intangible_assets": 246490000, "goodwill_and_intangibles": 1011145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1305545000, "total_assets": 2426314000, "short_term_debt": 47560000, "accounts_payable": 328091000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560706000, "long_term_debt": 876396000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1043343000, "total_liabilities": 1604049000, "total_debt": 923956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 831123000, "total_equity": 760549000, "shares_outstanding": 62233225, "operating_cash_flow": 247227000, "stock_based_compensation": 14563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47601000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108894000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52034000, "free_cash_flow": 294828000, "net_change_in_cash": 86010000 }, "raw_data": { "income": { "ebit": "352032000", "ebitda": "399440000", "netIncome": "238257000", "grossProfit": "725040000", "depreciation": "None", "totalRevenue": "2023464000", "costOfRevenue": "1298424000", "interestIncome": "39063000", "incomeBeforeTax": "311076000", "interestExpense": "40956000", "operatingIncome": "357181000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "69856000", "reportedCurrency": "USD", "netInterestIncome": "-40956000", "nonInterestIncome": "None", "operatingExpenses": "367859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50019000", "otherNonOperatingIncome": "-5149000", "costofGoodsAndServicesSold": "1298424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47408000", "sellingGeneralAndAdministrative": "103841000", "netIncomeFromContinuingOperations": "240010000" }, "balance": { "goodwill": "764655000", "inventory": "544750000", "commonStock": "712000", "currentDebt": "None", "investments": "None", "totalAssets": "2426314000", "longTermDebt": "876396000", "shortTermDebt": "47560000", "treasuryStock": "-321473000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "246490000", "reportedCurrency": "USD", "retainedEarnings": "831123000", "totalLiabilities": "1604049000", "otherCurrentAssets": "25404000", "totalCurrentAssets": "1120769000", "currentLongTermDebt": "47560000", "longTermInvestments": "8307000", "shortTermInvestments": "None", "currentNetReceivables": "326133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1305545000", "currentAccountsPayable": "328091000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "278929000", "shortLongTermDebtTotal": "923956000", "totalShareholderEquity": "760549000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "185055000", "totalCurrentLiabilities": "560706000", "otherNonCurrentLiabilities": "95647000", "totalNonCurrentLiabilities": "1043343000", "cashAndShortTermInvestments": "224482000", "commonStockSharesOutstanding": "62233225", "intangibleAssetsExcludingGoodwill": "246490000", "cashAndCashEquivalentsAtCarryingValue": "224482000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241220000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-152594000", "operatingCashflow": "247227000", "capitalExpenditures": "47601000", "changeInReceivables": "-43243000", "changeInExchangeRate": "-289000", "cashflowFromFinancing": "-52034000", "cashflowFromInvestment": "-108894000", "stockBasedCompensation": "14563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1059365000, "cost_of_revenue": 649129000, "gross_profit": 410236000, "ebit": 117291000, "ebitda": 117291000, "pretax_income": 96759000, "tax_provision": 23647000, "net_income": 73253000, "net_income_to_common": 73253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265529999, "total_current_assets": 2448968000, "total_assets": 5593263000, "short_term_debt": 70340000, "long_term_debt": 1173421000, "total_debt": 1243761000, "total_liabilities": 2917963000, "total_equity": 2674692000, "shares_outstanding": 59233144, "goodwill_and_intangibles": 2175485000 }, "cash_flow": { "operating_cash_flow": 119285000, "capital_expenditure": 29397000, "free_cash_flow": 148682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269772, "ticker_id": 1786, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "117291000", "netIncome": "73253000", "grossProfit": "410236000", "depreciation": "None", "totalRevenue": "1059365000", "costOfRevenue": "649129000", "interestIncome": "None", "incomeBeforeTax": "96759000", "interestExpense": "15376000", "operatingIncome": "117291000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23647000", "reportedCurrency": "USD", "netInterestIncome": "-15376000", "nonInterestIncome": "None", "operatingExpenses": "292945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62656000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "76285000", "netIncomeFromContinuingOperations": "73112000" }, "balance": { "goodwill": "1486807000", "inventory": "1251793000", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "5593263000", "longTermDebt": "1173421000", "shortTermDebt": "70340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "688678000", "reportedCurrency": "USD", "retainedEarnings": "3076810000", "totalLiabilities": "2917963000", "otherCurrentAssets": "305061000", "totalCurrentAssets": "2448968000", "currentLongTermDebt": "60253000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "626584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3144295000", "currentAccountsPayable": "462822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323877000", "totalShareholderEquity": "2674692000", "capitalLeaseObligations": "253557000", "otherCurrentLiabilities": "674620000", "totalCurrentLiabilities": "1207782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710181000", "cashAndShortTermInvestments": "265529999", "commonStockSharesOutstanding": "59233144", "intangibleAssetsExcludingGoodwill": "688678000", "cashAndCashEquivalentsAtCarryingValue": "265529999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13930000", "operatingCashflow": "119285000", "capitalExpenditures": "29397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41382000", "cashflowFromInvestment": "-153750000", "stockBasedCompensation": "13442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1059365000, "cost_of_revenue": 649129000, "gross_profit": 410236000, "research_and_development": 62656000, "selling_general_admin": 76285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117291000, "depreciation_amortisation": null, "ebitda": 117291000, "interest_expense": 15376000, "interest_income": null, "other_non_operating": null, "pretax_income": 96759000, "tax_provision": 23647000, "effective_tax_rate": null, "net_income": 73253000, "net_income_continuing_ops": 73112000, "net_income_to_common": 73253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265529999, "short_term_investments": null, "net_receivables": 626584000, "inventory": 1251793000, "other_current_assets": null, "total_current_assets": 2448968000, "net_ppe": null, "goodwill": 1486807000, "intangible_assets": 688678000, "goodwill_and_intangibles": 2175485000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3144295000, "total_assets": 5593263000, "short_term_debt": 70340000, "accounts_payable": 462822000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207782000, "long_term_debt": 1173421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1710181000, "total_liabilities": 2917963000, "total_debt": 1243761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3076810000, "total_equity": 2674692000, "shares_outstanding": 59233144, "operating_cash_flow": 119285000, "stock_based_compensation": 13442000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41382000, "free_cash_flow": 148682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "117291000", "netIncome": "73253000", "grossProfit": "410236000", "depreciation": "None", "totalRevenue": "1059365000", "costOfRevenue": "649129000", "interestIncome": "None", "incomeBeforeTax": "96759000", "interestExpense": "15376000", "operatingIncome": "117291000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "23647000", "reportedCurrency": "USD", "netInterestIncome": "-15376000", "nonInterestIncome": "None", "operatingExpenses": "292945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62656000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "76285000", "netIncomeFromContinuingOperations": "73112000" }, "balance": { "goodwill": "1486807000", "inventory": "1251793000", "commonStock": "742000", "currentDebt": "None", "investments": "None", "totalAssets": "5593263000", "longTermDebt": "1173421000", "shortTermDebt": "70340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "688678000", "reportedCurrency": "USD", "retainedEarnings": "3076810000", "totalLiabilities": "2917963000", "otherCurrentAssets": "305061000", "totalCurrentAssets": "2448968000", "currentLongTermDebt": "60253000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "626584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3144295000", "currentAccountsPayable": "462822000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1323877000", "totalShareholderEquity": "2674692000", "capitalLeaseObligations": "253557000", "otherCurrentLiabilities": "674620000", "totalCurrentLiabilities": "1207782000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1710181000", "cashAndShortTermInvestments": "265529999", "commonStockSharesOutstanding": "59233144", "intangibleAssetsExcludingGoodwill": "688678000", "cashAndCashEquivalentsAtCarryingValue": "265529999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13930000", "operatingCashflow": "119285000", "capitalExpenditures": "29397000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41382000", "cashflowFromInvestment": "-153750000", "stockBasedCompensation": "13442000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1091504000, "cost_of_revenue": 695424000, "gross_profit": 396080000, "ebit": -9315000, "ebitda": 41847000, "pretax_income": -27644000, "tax_provision": -3710000, "net_income": -24463000, "net_income_to_common": -24463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341413000, "total_current_assets": 2462478000, "total_assets": 5573679000, "short_term_debt": 72810000, "long_term_debt": 1178804000, "total_debt": 1251614000, "total_liabilities": 2934633000, "total_equity": 2632422000, "shares_outstanding": 58296527, "goodwill_and_intangibles": 1477105000 }, "cash_flow": { "operating_cash_flow": 189259000, "capital_expenditure": 59316000, "free_cash_flow": 248575000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269773, "ticker_id": 1786, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9315000", "ebitda": "41847000", "netIncome": "-24463000", "grossProfit": "396080000", "depreciation": "None", "totalRevenue": "1091504000", "costOfRevenue": "695424000", "interestIncome": "None", "incomeBeforeTax": "-27644000", "interestExpense": "16884000", "operatingIncome": "-9315000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3710000", "reportedCurrency": "USD", "netInterestIncome": "-16884000", "nonInterestIncome": "None", "operatingExpenses": "405395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51162000", "sellingGeneralAndAdministrative": "174287000", "netIncomeFromContinuingOperations": "-23934000" }, "balance": { "goodwill": "1467094000", "inventory": "1248867000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5573679000", "longTermDebt": "1178804000", "shortTermDebt": "72810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10011000", "reportedCurrency": "USD", "retainedEarnings": "3003557000", "totalLiabilities": "2934633000", "otherCurrentAssets": "269459000", "totalCurrentAssets": "2462478000", "currentLongTermDebt": "63347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "602739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111201000", "currentAccountsPayable": "436583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333066000", "totalShareholderEquity": "2632422000", "capitalLeaseObligations": "256112000", "otherCurrentLiabilities": "705953000", "totalCurrentLiabilities": "1215346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719287000", "cashAndShortTermInvestments": "341413000", "commonStockSharesOutstanding": "58296527", "intangibleAssetsExcludingGoodwill": "10011000", "cashAndCashEquivalentsAtCarryingValue": "341413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24463000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "109936000", "operatingCashflow": "189259000", "capitalExpenditures": "59316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91425000", "cashflowFromInvestment": "-57371000", "stockBasedCompensation": "10836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1091504000, "cost_of_revenue": 695424000, "gross_profit": 396080000, "research_and_development": 61009000, "selling_general_admin": 174287000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9315000, "depreciation_amortisation": 51162000, "ebitda": 41847000, "interest_expense": 16884000, "interest_income": null, "other_non_operating": null, "pretax_income": -27644000, "tax_provision": -3710000, "effective_tax_rate": null, "net_income": -24463000, "net_income_continuing_ops": -23934000, "net_income_to_common": -24463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341413000, "short_term_investments": null, "net_receivables": 602739000, "inventory": 1248867000, "other_current_assets": null, "total_current_assets": 2462478000, "net_ppe": null, "goodwill": 1467094000, "intangible_assets": 10011000, "goodwill_and_intangibles": 1477105000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3111201000, "total_assets": 5573679000, "short_term_debt": 72810000, "accounts_payable": 436583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1215346000, "long_term_debt": 1178804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719287000, "total_liabilities": 2934633000, "total_debt": 1251614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3003557000, "total_equity": 2632422000, "shares_outstanding": 58296527, "operating_cash_flow": 189259000, "stock_based_compensation": 10836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59316000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91425000, "free_cash_flow": 248575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9315000", "ebitda": "41847000", "netIncome": "-24463000", "grossProfit": "396080000", "depreciation": "None", "totalRevenue": "1091504000", "costOfRevenue": "695424000", "interestIncome": "None", "incomeBeforeTax": "-27644000", "interestExpense": "16884000", "operatingIncome": "-9315000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3710000", "reportedCurrency": "USD", "netInterestIncome": "-16884000", "nonInterestIncome": "None", "operatingExpenses": "405395000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "61009000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51162000", "sellingGeneralAndAdministrative": "174287000", "netIncomeFromContinuingOperations": "-23934000" }, "balance": { "goodwill": "1467094000", "inventory": "1248867000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5573679000", "longTermDebt": "1178804000", "shortTermDebt": "72810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "10011000", "reportedCurrency": "USD", "retainedEarnings": "3003557000", "totalLiabilities": "2934633000", "otherCurrentAssets": "269459000", "totalCurrentAssets": "2462478000", "currentLongTermDebt": "63347000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "602739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111201000", "currentAccountsPayable": "436583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1333066000", "totalShareholderEquity": "2632422000", "capitalLeaseObligations": "256112000", "otherCurrentLiabilities": "705953000", "totalCurrentLiabilities": "1215346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1719287000", "cashAndShortTermInvestments": "341413000", "commonStockSharesOutstanding": "58296527", "intangibleAssetsExcludingGoodwill": "10011000", "cashAndCashEquivalentsAtCarryingValue": "341413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24463000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "109936000", "operatingCashflow": "189259000", "capitalExpenditures": "59316000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91425000", "cashflowFromInvestment": "-57371000", "stockBasedCompensation": "10836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1114353000, "cost_of_revenue": 687431000, "gross_profit": 426922000, "ebit": 96799000, "ebitda": 146010000, "pretax_income": 78338000, "tax_provision": 11758000, "net_income": 66161000, "net_income_to_common": 66161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 300009000, "total_current_assets": 2502113000, "total_assets": 5598102000, "short_term_debt": 63185000, "long_term_debt": 1274132000, "total_debt": 1337317000, "total_liabilities": 2948274000, "total_equity": 2643748000, "shares_outstanding": 59122849, "goodwill_and_intangibles": 1477813000 }, "cash_flow": { "operating_cash_flow": 118378000, "capital_expenditure": 21881000, "free_cash_flow": 140259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269775, "ticker_id": 1786, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96799000", "ebitda": "146010000", "netIncome": "66161000", "grossProfit": "426922000", "depreciation": "None", "totalRevenue": "1114353000", "costOfRevenue": "687431000", "interestIncome": "None", "incomeBeforeTax": "78338000", "interestExpense": "18461000", "operatingIncome": "103079000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11758000", "reportedCurrency": "USD", "netInterestIncome": "-18461000", "nonInterestIncome": "None", "operatingExpenses": "323843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60059000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49211000", "sellingGeneralAndAdministrative": "93748000", "netIncomeFromContinuingOperations": "66580000" }, "balance": { "goodwill": "1465099000", "inventory": "1329687000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5598102000", "longTermDebt": "1274132000", "shortTermDebt": "63185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12714000", "reportedCurrency": "USD", "retainedEarnings": "3028020000", "totalLiabilities": "2948274000", "otherCurrentAssets": "192335000", "totalCurrentAssets": "2502113000", "currentLongTermDebt": "54110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "680082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095989000", "currentAccountsPayable": "620717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420156000", "totalShareholderEquity": "2643748000", "capitalLeaseObligations": "265868000", "otherCurrentLiabilities": "424671000", "totalCurrentLiabilities": "1146319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1801955000", "cashAndShortTermInvestments": "300009000", "commonStockSharesOutstanding": "59122849", "intangibleAssetsExcludingGoodwill": "12714000", "cashAndCashEquivalentsAtCarryingValue": "300009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-73774000", "operatingCashflow": "118378000", "capitalExpenditures": "21881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20955000", "cashflowFromInvestment": "-21246000", "stockBasedCompensation": "12751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1114353000, "cost_of_revenue": 687431000, "gross_profit": 426922000, "research_and_development": 60059000, "selling_general_admin": 93748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96799000, "depreciation_amortisation": 49211000, "ebitda": 146010000, "interest_expense": 18461000, "interest_income": null, "other_non_operating": null, "pretax_income": 78338000, "tax_provision": 11758000, "effective_tax_rate": null, "net_income": 66161000, "net_income_continuing_ops": 66580000, "net_income_to_common": 66161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 300009000, "short_term_investments": null, "net_receivables": 680082000, "inventory": 1329687000, "other_current_assets": null, "total_current_assets": 2502113000, "net_ppe": null, "goodwill": 1465099000, "intangible_assets": 12714000, "goodwill_and_intangibles": 1477813000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3095989000, "total_assets": 5598102000, "short_term_debt": 63185000, "accounts_payable": 620717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1146319000, "long_term_debt": 1274132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1801955000, "total_liabilities": 2948274000, "total_debt": 1337317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3028020000, "total_equity": 2643748000, "shares_outstanding": 59122849, "operating_cash_flow": 118378000, "stock_based_compensation": 12751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21246000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20955000, "free_cash_flow": 140259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96799000", "ebitda": "146010000", "netIncome": "66161000", "grossProfit": "426922000", "depreciation": "None", "totalRevenue": "1114353000", "costOfRevenue": "687431000", "interestIncome": "None", "incomeBeforeTax": "78338000", "interestExpense": "18461000", "operatingIncome": "103079000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11758000", "reportedCurrency": "USD", "netInterestIncome": "-18461000", "nonInterestIncome": "None", "operatingExpenses": "323843000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60059000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "687431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49211000", "sellingGeneralAndAdministrative": "93748000", "netIncomeFromContinuingOperations": "66580000" }, "balance": { "goodwill": "1465099000", "inventory": "1329687000", "commonStock": "741000", "currentDebt": "None", "investments": "None", "totalAssets": "5598102000", "longTermDebt": "1274132000", "shortTermDebt": "63185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "12714000", "reportedCurrency": "USD", "retainedEarnings": "3028020000", "totalLiabilities": "2948274000", "otherCurrentAssets": "192335000", "totalCurrentAssets": "2502113000", "currentLongTermDebt": "54110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "680082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095989000", "currentAccountsPayable": "620717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1420156000", "totalShareholderEquity": "2643748000", "capitalLeaseObligations": "265868000", "otherCurrentLiabilities": "424671000", "totalCurrentLiabilities": "1146319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1801955000", "cashAndShortTermInvestments": "300009000", "commonStockSharesOutstanding": "59122849", "intangibleAssetsExcludingGoodwill": "12714000", "cashAndCashEquivalentsAtCarryingValue": "300009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66161000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-73774000", "operatingCashflow": "118378000", "capitalExpenditures": "21881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20955000", "cashflowFromInvestment": "-21246000", "stockBasedCompensation": "12751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1061169000, "cost_of_revenue": 644420000, "gross_profit": 416749000, "ebit": 108094000, "ebitda": 156415000, "pretax_income": 89852000, "tax_provision": 15422000, "net_income": 74016000, "net_income_to_common": 74016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223531000, "total_current_assets": 2245689000, "total_assets": 5388801000, "short_term_debt": 129852000, "long_term_debt": 1211913000, "total_debt": 1341765000, "total_liabilities": 2813610000, "total_equity": 2570523000, "shares_outstanding": 59385907, "goodwill_and_intangibles": 2195291000 }, "cash_flow": { "operating_cash_flow": 72189000, "capital_expenditure": 30937000, "free_cash_flow": 103126000, "dividends_paid": 293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269776, "ticker_id": 1786, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108094000", "ebitda": "156415000", "netIncome": "74016000", "grossProfit": "416749000", "depreciation": "None", "totalRevenue": "1061169000", "costOfRevenue": "644420000", "interestIncome": "None", "incomeBeforeTax": "89852000", "interestExpense": "18242000", "operatingIncome": "111789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15422000", "reportedCurrency": "USD", "netInterestIncome": "-18242000", "nonInterestIncome": "None", "operatingExpenses": "304960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60354000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48321000", "sellingGeneralAndAdministrative": "79430000", "netIncomeFromContinuingOperations": "74430000" }, "balance": { "goodwill": "1468791000", "inventory": "1254133000", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5388801000", "longTermDebt": "1211913000", "shortTermDebt": "129852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "726500000", "reportedCurrency": "USD", "retainedEarnings": "2961859000", "totalLiabilities": "2813610000", "otherCurrentAssets": "119289000", "totalCurrentAssets": "2245689000", "currentLongTermDebt": "121688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3143112000", "currentAccountsPayable": "596268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587004000", "totalShareholderEquity": "2570523000", "capitalLeaseObligations": "253403000", "otherCurrentLiabilities": "395160000", "totalCurrentLiabilities": "1121280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1692330000", "cashAndShortTermInvestments": "223531000", "commonStockSharesOutstanding": "59385907", "intangibleAssetsExcludingGoodwill": "726500000", "cashAndCashEquivalentsAtCarryingValue": "223531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74430000", "profitLoss": "None", "dividendPayout": "293000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-142076000", "operatingCashflow": "72189000", "capitalExpenditures": "30937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18401000", "cashflowFromInvestment": "-59769000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1061169000, "cost_of_revenue": 644420000, "gross_profit": 416749000, "research_and_development": 60354000, "selling_general_admin": 79430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108094000, "depreciation_amortisation": 48321000, "ebitda": 156415000, "interest_expense": 18242000, "interest_income": null, "other_non_operating": null, "pretax_income": 89852000, "tax_provision": 15422000, "effective_tax_rate": null, "net_income": 74016000, "net_income_continuing_ops": 74430000, "net_income_to_common": 74016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223531000, "short_term_investments": null, "net_receivables": 648736000, "inventory": 1254133000, "other_current_assets": null, "total_current_assets": 2245689000, "net_ppe": null, "goodwill": 1468791000, "intangible_assets": 726500000, "goodwill_and_intangibles": 2195291000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3143112000, "total_assets": 5388801000, "short_term_debt": 129852000, "accounts_payable": 596268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1121280000, "long_term_debt": 1211913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1692330000, "total_liabilities": 2813610000, "total_debt": 1341765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2961859000, "total_equity": 2570523000, "shares_outstanding": 59385907, "operating_cash_flow": 72189000, "stock_based_compensation": 14752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59769000, "dividends_paid": 293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18401000, "free_cash_flow": 103126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108094000", "ebitda": "156415000", "netIncome": "74016000", "grossProfit": "416749000", "depreciation": "None", "totalRevenue": "1061169000", "costOfRevenue": "644420000", "interestIncome": "None", "incomeBeforeTax": "89852000", "interestExpense": "18242000", "operatingIncome": "111789000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15422000", "reportedCurrency": "USD", "netInterestIncome": "-18242000", "nonInterestIncome": "None", "operatingExpenses": "304960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "60354000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48321000", "sellingGeneralAndAdministrative": "79430000", "netIncomeFromContinuingOperations": "74430000" }, "balance": { "goodwill": "1468791000", "inventory": "1254133000", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5388801000", "longTermDebt": "1211913000", "shortTermDebt": "129852000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "726500000", "reportedCurrency": "USD", "retainedEarnings": "2961859000", "totalLiabilities": "2813610000", "otherCurrentAssets": "119289000", "totalCurrentAssets": "2245689000", "currentLongTermDebt": "121688000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "648736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3143112000", "currentAccountsPayable": "596268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1587004000", "totalShareholderEquity": "2570523000", "capitalLeaseObligations": "253403000", "otherCurrentLiabilities": "395160000", "totalCurrentLiabilities": "1121280000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1692330000", "cashAndShortTermInvestments": "223531000", "commonStockSharesOutstanding": "59385907", "intangibleAssetsExcludingGoodwill": "726500000", "cashAndCashEquivalentsAtCarryingValue": "223531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74430000", "profitLoss": "None", "dividendPayout": "293000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-142076000", "operatingCashflow": "72189000", "capitalExpenditures": "30937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18401000", "cashflowFromInvestment": "-59769000", "stockBasedCompensation": "14752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 942121000, "cost_of_revenue": 570135000, "gross_profit": 371986000, "ebit": 75624000, "ebitda": 121765000, "pretax_income": 58514000, "tax_provision": 14236000, "net_income": 43840000, "net_income_to_common": 43840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187464000, "total_current_assets": 1988539000, "total_assets": 5060454000, "short_term_debt": 128840000, "long_term_debt": 1136576000, "total_debt": 1265416000, "total_liabilities": 2587429000, "total_equity": 2469224000, "shares_outstanding": 59747589, "goodwill_and_intangibles": 2184654000 }, "cash_flow": { "operating_cash_flow": 58152000, "capital_expenditure": 30937000, "free_cash_flow": 89089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269777, "ticker_id": 1786, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75624000", "ebitda": "121765000", "netIncome": "43840000", "grossProfit": "371986000", "depreciation": "None", "totalRevenue": "942121000", "costOfRevenue": "570135000", "interestIncome": "None", "incomeBeforeTax": "58514000", "interestExpense": "17110000", "operatingIncome": "83638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14236000", "reportedCurrency": "USD", "netInterestIncome": "-17110000", "nonInterestIncome": "None", "operatingExpenses": "288348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46141000", "sellingGeneralAndAdministrative": "74746000", "netIncomeFromContinuingOperations": "44278000" }, "balance": { "goodwill": "1442571000", "inventory": "1095082000", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5060454000", "longTermDebt": "1136576000", "shortTermDebt": "128840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "742083000", "reportedCurrency": "USD", "retainedEarnings": "2888136000", "totalLiabilities": "2587429000", "otherCurrentAssets": "115873000", "totalCurrentAssets": "1988539000", "currentLongTermDebt": "121083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071915000", "currentAccountsPayable": "439699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1474922000", "totalShareholderEquity": "2469224000", "capitalLeaseObligations": "217263000", "otherCurrentLiabilities": "439049000", "totalCurrentLiabilities": "1007588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579841000", "cashAndShortTermInvestments": "187464000", "commonStockSharesOutstanding": "59747589", "intangibleAssetsExcludingGoodwill": "742083000", "cashAndCashEquivalentsAtCarryingValue": "187464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57203000", "operatingCashflow": "58152000", "capitalExpenditures": "30937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119719000", "cashflowFromInvestment": "-33539000", "stockBasedCompensation": "11608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942121000, "cost_of_revenue": 570135000, "gross_profit": 371986000, "research_and_development": 62048000, "selling_general_admin": 74746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75624000, "depreciation_amortisation": 46141000, "ebitda": 121765000, "interest_expense": 17110000, "interest_income": null, "other_non_operating": null, "pretax_income": 58514000, "tax_provision": 14236000, "effective_tax_rate": null, "net_income": 43840000, "net_income_continuing_ops": 44278000, "net_income_to_common": 43840000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187464000, "short_term_investments": null, "net_receivables": 590120000, "inventory": 1095082000, "other_current_assets": null, "total_current_assets": 1988539000, "net_ppe": null, "goodwill": 1442571000, "intangible_assets": 742083000, "goodwill_and_intangibles": 2184654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3071915000, "total_assets": 5060454000, "short_term_debt": 128840000, "accounts_payable": 439699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1007588000, "long_term_debt": 1136576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579841000, "total_liabilities": 2587429000, "total_debt": 1265416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2888136000, "total_equity": 2469224000, "shares_outstanding": 59747589, "operating_cash_flow": 58152000, "stock_based_compensation": 11608000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119719000, "free_cash_flow": 89089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75624000", "ebitda": "121765000", "netIncome": "43840000", "grossProfit": "371986000", "depreciation": "None", "totalRevenue": "942121000", "costOfRevenue": "570135000", "interestIncome": "None", "incomeBeforeTax": "58514000", "interestExpense": "17110000", "operatingIncome": "83638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "14236000", "reportedCurrency": "USD", "netInterestIncome": "-17110000", "nonInterestIncome": "None", "operatingExpenses": "288348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "62048000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46141000", "sellingGeneralAndAdministrative": "74746000", "netIncomeFromContinuingOperations": "44278000" }, "balance": { "goodwill": "1442571000", "inventory": "1095082000", "commonStock": "740000", "currentDebt": "None", "investments": "None", "totalAssets": "5060454000", "longTermDebt": "1136576000", "shortTermDebt": "128840000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "742083000", "reportedCurrency": "USD", "retainedEarnings": "2888136000", "totalLiabilities": "2587429000", "otherCurrentAssets": "115873000", "totalCurrentAssets": "1988539000", "currentLongTermDebt": "121083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "590120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3071915000", "currentAccountsPayable": "439699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1474922000", "totalShareholderEquity": "2469224000", "capitalLeaseObligations": "217263000", "otherCurrentLiabilities": "439049000", "totalCurrentLiabilities": "1007588000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1579841000", "cashAndShortTermInvestments": "187464000", "commonStockSharesOutstanding": "59747589", "intangibleAssetsExcludingGoodwill": "742083000", "cashAndCashEquivalentsAtCarryingValue": "187464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44278000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-57203000", "operatingCashflow": "58152000", "capitalExpenditures": "30937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119719000", "cashflowFromInvestment": "-33539000", "stockBasedCompensation": "11608000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-97454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1234801000, "cost_of_revenue": 733384000, "gross_profit": 501417000, "ebit": 164885000, "ebitda": 208719000, "pretax_income": 145005000, "tax_provision": 27336000, "net_income": 128853000, "net_income_to_common": 128853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281277000, "total_current_assets": 2032170000, "total_assets": 5109331000, "short_term_debt": 123446000, "long_term_debt": 1151266000, "total_debt": 1274712000, "total_liabilities": 2611888000, "total_equity": 2494278000, "shares_outstanding": 60350412, "goodwill_and_intangibles": 2194783000 }, "cash_flow": { "operating_cash_flow": 339454000, "capital_expenditure": 53334000, "free_cash_flow": 392788000, "dividends_paid": 273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269778, "ticker_id": 1786, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164885000", "ebitda": "208719000", "netIncome": "128853000", "grossProfit": "501417000", "depreciation": "None", "totalRevenue": "1234801000", "costOfRevenue": "733384000", "interestIncome": "None", "incomeBeforeTax": "145005000", "interestExpense": "19880000", "operatingIncome": "198014000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27336000", "reportedCurrency": "USD", "netInterestIncome": "-19880000", "nonInterestIncome": "None", "operatingExpenses": "303403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59258000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43834000", "sellingGeneralAndAdministrative": "75703000", "netIncomeFromContinuingOperations": "117669000" }, "balance": { "goodwill": "1436261000", "inventory": "1031647000", "commonStock": "738000", "currentDebt": "None", "investments": "None", "totalAssets": "5109331000", "longTermDebt": "1151266000", "shortTermDebt": "123446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "758522000", "reportedCurrency": "USD", "retainedEarnings": "2844296000", "totalLiabilities": "2611888000", "otherCurrentAssets": "107139000", "totalCurrentAssets": "2032170000", "currentLongTermDebt": "116601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077161000", "currentAccountsPayable": "458693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1475737000", "totalShareholderEquity": "2494278000", "capitalLeaseObligations": "207870000", "otherCurrentLiabilities": "451013000", "totalCurrentLiabilities": "1033152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1578736000", "cashAndShortTermInvestments": "281277000", "commonStockSharesOutstanding": "60350412", "intangibleAssetsExcludingGoodwill": "758522000", "cashAndCashEquivalentsAtCarryingValue": "281277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117669000", "profitLoss": "None", "dividendPayout": "273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "49562000", "operatingCashflow": "339454000", "capitalExpenditures": "53334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202268000", "cashflowFromInvestment": "-66926000", "stockBasedCompensation": "12970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1234801000, "cost_of_revenue": 733384000, "gross_profit": 501417000, "research_and_development": 59258000, "selling_general_admin": 75703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164885000, "depreciation_amortisation": 43834000, "ebitda": 208719000, "interest_expense": 19880000, "interest_income": null, "other_non_operating": null, "pretax_income": 145005000, "tax_provision": 27336000, "effective_tax_rate": null, "net_income": 128853000, "net_income_continuing_ops": 117669000, "net_income_to_common": 128853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281277000, "short_term_investments": null, "net_receivables": 612107000, "inventory": 1031647000, "other_current_assets": null, "total_current_assets": 2032170000, "net_ppe": null, "goodwill": 1436261000, "intangible_assets": 758522000, "goodwill_and_intangibles": 2194783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3077161000, "total_assets": 5109331000, "short_term_debt": 123446000, "accounts_payable": 458693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1033152000, "long_term_debt": 1151266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578736000, "total_liabilities": 2611888000, "total_debt": 1274712000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2844296000, "total_equity": 2494278000, "shares_outstanding": 60350412, "operating_cash_flow": 339454000, "stock_based_compensation": 12970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66926000, "dividends_paid": 273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202268000, "free_cash_flow": 392788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164885000", "ebitda": "208719000", "netIncome": "128853000", "grossProfit": "501417000", "depreciation": "None", "totalRevenue": "1234801000", "costOfRevenue": "733384000", "interestIncome": "None", "incomeBeforeTax": "145005000", "interestExpense": "19880000", "operatingIncome": "198014000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27336000", "reportedCurrency": "USD", "netInterestIncome": "-19880000", "nonInterestIncome": "None", "operatingExpenses": "303403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59258000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "733384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43834000", "sellingGeneralAndAdministrative": "75703000", "netIncomeFromContinuingOperations": "117669000" }, "balance": { "goodwill": "1436261000", "inventory": "1031647000", "commonStock": "738000", "currentDebt": "None", "investments": "None", "totalAssets": "5109331000", "longTermDebt": "1151266000", "shortTermDebt": "123446000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "758522000", "reportedCurrency": "USD", "retainedEarnings": "2844296000", "totalLiabilities": "2611888000", "otherCurrentAssets": "107139000", "totalCurrentAssets": "2032170000", "currentLongTermDebt": "116601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "612107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077161000", "currentAccountsPayable": "458693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1475737000", "totalShareholderEquity": "2494278000", "capitalLeaseObligations": "207870000", "otherCurrentLiabilities": "451013000", "totalCurrentLiabilities": "1033152000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1578736000", "cashAndShortTermInvestments": "281277000", "commonStockSharesOutstanding": "60350412", "intangibleAssetsExcludingGoodwill": "758522000", "cashAndCashEquivalentsAtCarryingValue": "281277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117669000", "profitLoss": "None", "dividendPayout": "273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "49562000", "operatingCashflow": "339454000", "capitalExpenditures": "53334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202268000", "cashflowFromInvestment": "-66926000", "stockBasedCompensation": "12970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12501000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1173563000, "cost_of_revenue": 701294000, "gross_profit": 472269000, "ebit": 170141000, "ebitda": 213293000, "pretax_income": 147231000, "tax_provision": 33453000, "net_income": 113742000, "net_income_to_common": 113742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214177000, "total_current_assets": 2073375000, "total_assets": 5186939000, "short_term_debt": 164716000, "long_term_debt": 1315998000, "total_debt": 1480714000, "total_liabilities": 2774477000, "total_equity": 2409439000, "shares_outstanding": 60312393, "goodwill_and_intangibles": 2243756000 }, "cash_flow": { "operating_cash_flow": 212285000, "capital_expenditure": 54772000, "free_cash_flow": 267057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269780, "ticker_id": 1786, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170141000", "ebitda": "213293000", "netIncome": "113742000", "grossProfit": "472269000", "depreciation": "None", "totalRevenue": "1173563000", "costOfRevenue": "701294000", "interestIncome": "None", "incomeBeforeTax": "147231000", "interestExpense": "22910000", "operatingIncome": "168624000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33453000", "reportedCurrency": "USD", "netInterestIncome": "-22910000", "nonInterestIncome": "None", "operatingExpenses": "303645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56936000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43152000", "sellingGeneralAndAdministrative": "77242000", "netIncomeFromContinuingOperations": "113778000" }, "balance": { "goodwill": "1454172000", "inventory": "1095758000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "5186939000", "longTermDebt": "1315998000", "shortTermDebt": "164716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "789584000", "reportedCurrency": "USD", "retainedEarnings": "2715716000", "totalLiabilities": "2774477000", "otherCurrentAssets": "104791000", "totalCurrentAssets": "2073375000", "currentLongTermDebt": "118733000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113564000", "currentAccountsPayable": "424812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1670994000", "totalShareholderEquity": "2409439000", "capitalLeaseObligations": "236263000", "otherCurrentLiabilities": "429946000", "totalCurrentLiabilities": "1019474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1755003000", "cashAndShortTermInvestments": "214177000", "commonStockSharesOutstanding": "60312393", "intangibleAssetsExcludingGoodwill": "789584000", "cashAndCashEquivalentsAtCarryingValue": "214177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "61145000", "operatingCashflow": "212285000", "capitalExpenditures": "54772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150058000", "cashflowFromInvestment": "-67762000", "stockBasedCompensation": "13115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1173563000, "cost_of_revenue": 701294000, "gross_profit": 472269000, "research_and_development": 56936000, "selling_general_admin": 77242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170141000, "depreciation_amortisation": 43152000, "ebitda": 213293000, "interest_expense": 22910000, "interest_income": null, "other_non_operating": null, "pretax_income": 147231000, "tax_provision": 33453000, "effective_tax_rate": null, "net_income": 113742000, "net_income_continuing_ops": 113778000, "net_income_to_common": 113742000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214177000, "short_term_investments": null, "net_receivables": 658649000, "inventory": 1095758000, "other_current_assets": null, "total_current_assets": 2073375000, "net_ppe": null, "goodwill": 1454172000, "intangible_assets": 789584000, "goodwill_and_intangibles": 2243756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3113564000, "total_assets": 5186939000, "short_term_debt": 164716000, "accounts_payable": 424812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1019474000, "long_term_debt": 1315998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1755003000, "total_liabilities": 2774477000, "total_debt": 1480714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2715716000, "total_equity": 2409439000, "shares_outstanding": 60312393, "operating_cash_flow": 212285000, "stock_based_compensation": 13115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150058000, "free_cash_flow": 267057000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170141000", "ebitda": "213293000", "netIncome": "113742000", "grossProfit": "472269000", "depreciation": "None", "totalRevenue": "1173563000", "costOfRevenue": "701294000", "interestIncome": "None", "incomeBeforeTax": "147231000", "interestExpense": "22910000", "operatingIncome": "168624000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33453000", "reportedCurrency": "USD", "netInterestIncome": "-22910000", "nonInterestIncome": "None", "operatingExpenses": "303645000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "56936000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43152000", "sellingGeneralAndAdministrative": "77242000", "netIncomeFromContinuingOperations": "113778000" }, "balance": { "goodwill": "1454172000", "inventory": "1095758000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "5186939000", "longTermDebt": "1315998000", "shortTermDebt": "164716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "789584000", "reportedCurrency": "USD", "retainedEarnings": "2715716000", "totalLiabilities": "2774477000", "otherCurrentAssets": "104791000", "totalCurrentAssets": "2073375000", "currentLongTermDebt": "118733000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "658649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3113564000", "currentAccountsPayable": "424812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1670994000", "totalShareholderEquity": "2409439000", "capitalLeaseObligations": "236263000", "otherCurrentLiabilities": "429946000", "totalCurrentLiabilities": "1019474000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1755003000", "cashAndShortTermInvestments": "214177000", "commonStockSharesOutstanding": "60312393", "intangibleAssetsExcludingGoodwill": "789584000", "cashAndCashEquivalentsAtCarryingValue": "214177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "113742000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "61145000", "operatingCashflow": "212285000", "capitalExpenditures": "54772000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150058000", "cashflowFromInvestment": "-67762000", "stockBasedCompensation": "13115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102134000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 998197000, "cost_of_revenue": 622636000, "gross_profit": 375561000, "ebit": 102009000, "ebitda": 144889000, "pretax_income": 78691000, "tax_provision": 19638000, "net_income": 59115000, "net_income_to_common": 59115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218317000, "total_current_assets": 2055658000, "total_assets": 5118566000, "short_term_debt": 116835000, "long_term_debt": 1363194000, "total_debt": 1480029000, "total_liabilities": 2746047000, "total_equity": 2369713000, "shares_outstanding": 60641740, "goodwill_and_intangibles": 2231994000 }, "cash_flow": { "operating_cash_flow": 77664000, "capital_expenditure": 27952000, "free_cash_flow": 105616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269781, "ticker_id": 1786, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102009000", "ebitda": "144889000", "netIncome": "59115000", "grossProfit": "375561000", "depreciation": "None", "totalRevenue": "998197000", "costOfRevenue": "622636000", "interestIncome": "None", "incomeBeforeTax": "78691000", "interestExpense": "23318000", "operatingIncome": "103235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19638000", "reportedCurrency": "USD", "netInterestIncome": "-23318000", "nonInterestIncome": "None", "operatingExpenses": "272326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42880000", "sellingGeneralAndAdministrative": "65386000", "netIncomeFromContinuingOperations": "59053000" }, "balance": { "goodwill": "1432933000", "inventory": "1152133000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "5118566000", "longTermDebt": "1363194000", "shortTermDebt": "116835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "799061000", "reportedCurrency": "USD", "retainedEarnings": "2601974000", "totalLiabilities": "2746047000", "otherCurrentAssets": "74886000", "totalCurrentAssets": "2055658000", "currentLongTermDebt": "111296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "610322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3062908000", "currentAccountsPayable": "406296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703416000", "totalShareholderEquity": "2369713000", "capitalLeaseObligations": "228926000", "otherCurrentLiabilities": "389426000", "totalCurrentLiabilities": "912557000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1833490000", "cashAndShortTermInvestments": "218317000", "commonStockSharesOutstanding": "60641740", "intangibleAssetsExcludingGoodwill": "799061000", "cashAndCashEquivalentsAtCarryingValue": "218317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "30354000", "operatingCashflow": "77664000", "capitalExpenditures": "27952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60178000", "cashflowFromInvestment": "-47387000", "stockBasedCompensation": "12715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 998197000, "cost_of_revenue": 622636000, "gross_profit": 375561000, "research_and_development": 53996000, "selling_general_admin": 65386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102009000, "depreciation_amortisation": 42880000, "ebitda": 144889000, "interest_expense": 23318000, "interest_income": null, "other_non_operating": null, "pretax_income": 78691000, "tax_provision": 19638000, "effective_tax_rate": null, "net_income": 59115000, "net_income_continuing_ops": 59053000, "net_income_to_common": 59115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218317000, "short_term_investments": null, "net_receivables": 610322000, "inventory": 1152133000, "other_current_assets": null, "total_current_assets": 2055658000, "net_ppe": null, "goodwill": 1432933000, "intangible_assets": 799061000, "goodwill_and_intangibles": 2231994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3062908000, "total_assets": 5118566000, "short_term_debt": 116835000, "accounts_payable": 406296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 912557000, "long_term_debt": 1363194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1833490000, "total_liabilities": 2746047000, "total_debt": 1480029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2601974000, "total_equity": 2369713000, "shares_outstanding": 60641740, "operating_cash_flow": 77664000, "stock_based_compensation": 12715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47387000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60178000, "free_cash_flow": 105616000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102009000", "ebitda": "144889000", "netIncome": "59115000", "grossProfit": "375561000", "depreciation": "None", "totalRevenue": "998197000", "costOfRevenue": "622636000", "interestIncome": "None", "incomeBeforeTax": "78691000", "interestExpense": "23318000", "operatingIncome": "103235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19638000", "reportedCurrency": "USD", "netInterestIncome": "-23318000", "nonInterestIncome": "None", "operatingExpenses": "272326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53996000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42880000", "sellingGeneralAndAdministrative": "65386000", "netIncomeFromContinuingOperations": "59053000" }, "balance": { "goodwill": "1432933000", "inventory": "1152133000", "commonStock": "736000", "currentDebt": "None", "investments": "None", "totalAssets": "5118566000", "longTermDebt": "1363194000", "shortTermDebt": "116835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "799061000", "reportedCurrency": "USD", "retainedEarnings": "2601974000", "totalLiabilities": "2746047000", "otherCurrentAssets": "74886000", "totalCurrentAssets": "2055658000", "currentLongTermDebt": "111296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "610322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3062908000", "currentAccountsPayable": "406296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703416000", "totalShareholderEquity": "2369713000", "capitalLeaseObligations": "228926000", "otherCurrentLiabilities": "389426000", "totalCurrentLiabilities": "912557000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1833490000", "cashAndShortTermInvestments": "218317000", "commonStockSharesOutstanding": "60641740", "intangibleAssetsExcludingGoodwill": "799061000", "cashAndCashEquivalentsAtCarryingValue": "218317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "30354000", "operatingCashflow": "77664000", "capitalExpenditures": "27952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60178000", "cashflowFromInvestment": "-47387000", "stockBasedCompensation": "12715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42880000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 889273000, "cost_of_revenue": 572894000, "gross_profit": 316379000, "ebit": 62116000, "ebitda": 104018000, "pretax_income": 38511000, "tax_provision": 12033000, "net_income": 23546000, "net_income_to_common": 23546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249355000, "total_current_assets": 2053913000, "total_assets": 5129520000, "short_term_debt": 121524000, "long_term_debt": 1371601000, "total_debt": 1493125000, "total_liabilities": 2750091000, "total_equity": 2367404000, "shares_outstanding": 60486125, "goodwill_and_intangibles": 2251147000 }, "cash_flow": { "operating_cash_flow": 111898000, "capital_expenditure": 26820000, "free_cash_flow": 138718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269782, "ticker_id": 1786, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62116000", "ebitda": "104018000", "netIncome": "23546000", "grossProfit": "316379000", "depreciation": "None", "totalRevenue": "889273000", "costOfRevenue": "572894000", "interestIncome": "None", "incomeBeforeTax": "38511000", "interestExpense": "23605000", "operatingIncome": "66869000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12033000", "reportedCurrency": "USD", "netInterestIncome": "-23605000", "nonInterestIncome": "None", "operatingExpenses": "249510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49410000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41902000", "sellingGeneralAndAdministrative": "66764000", "netIncomeFromContinuingOperations": "26478000" }, "balance": { "goodwill": "1429495000", "inventory": "1182350000", "commonStock": "735000", "currentDebt": "None", "investments": "None", "totalAssets": "5129520000", "longTermDebt": "1371601000", "shortTermDebt": "121524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "821652000", "reportedCurrency": "USD", "retainedEarnings": "2542859000", "totalLiabilities": "2750091000", "otherCurrentAssets": "101483000", "totalCurrentAssets": "2053913000", "currentLongTermDebt": "117116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3075607000", "currentAccountsPayable": "381352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1716291000", "totalShareholderEquity": "2367404000", "capitalLeaseObligations": "227574000", "otherCurrentLiabilities": "395025000", "totalCurrentLiabilities": "897901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1852190000", "cashAndShortTermInvestments": "249355000", "commonStockSharesOutstanding": "60486125", "intangibleAssetsExcludingGoodwill": "821652000", "cashAndCashEquivalentsAtCarryingValue": "249355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18109000", "operatingCashflow": "111898000", "capitalExpenditures": "26820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36331000", "cashflowFromInvestment": "-26637000", "stockBasedCompensation": "12440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 889273000, "cost_of_revenue": 572894000, "gross_profit": 316379000, "research_and_development": 49410000, "selling_general_admin": 66764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62116000, "depreciation_amortisation": 41902000, "ebitda": 104018000, "interest_expense": 23605000, "interest_income": null, "other_non_operating": null, "pretax_income": 38511000, "tax_provision": 12033000, "effective_tax_rate": null, "net_income": 23546000, "net_income_continuing_ops": 26478000, "net_income_to_common": 23546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249355000, "short_term_investments": null, "net_receivables": 520725000, "inventory": 1182350000, "other_current_assets": null, "total_current_assets": 2053913000, "net_ppe": null, "goodwill": 1429495000, "intangible_assets": 821652000, "goodwill_and_intangibles": 2251147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3075607000, "total_assets": 5129520000, "short_term_debt": 121524000, "accounts_payable": 381352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897901000, "long_term_debt": 1371601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1852190000, "total_liabilities": 2750091000, "total_debt": 1493125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2542859000, "total_equity": 2367404000, "shares_outstanding": 60486125, "operating_cash_flow": 111898000, "stock_based_compensation": 12440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26820000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36331000, "free_cash_flow": 138718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62116000", "ebitda": "104018000", "netIncome": "23546000", "grossProfit": "316379000", "depreciation": "None", "totalRevenue": "889273000", "costOfRevenue": "572894000", "interestIncome": "None", "incomeBeforeTax": "38511000", "interestExpense": "23605000", "operatingIncome": "66869000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "12033000", "reportedCurrency": "USD", "netInterestIncome": "-23605000", "nonInterestIncome": "None", "operatingExpenses": "249510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49410000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "572894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41902000", "sellingGeneralAndAdministrative": "66764000", "netIncomeFromContinuingOperations": "26478000" }, "balance": { "goodwill": "1429495000", "inventory": "1182350000", "commonStock": "735000", "currentDebt": "None", "investments": "None", "totalAssets": "5129520000", "longTermDebt": "1371601000", "shortTermDebt": "121524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "821652000", "reportedCurrency": "USD", "retainedEarnings": "2542859000", "totalLiabilities": "2750091000", "otherCurrentAssets": "101483000", "totalCurrentAssets": "2053913000", "currentLongTermDebt": "117116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "520725000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3075607000", "currentAccountsPayable": "381352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1716291000", "totalShareholderEquity": "2367404000", "capitalLeaseObligations": "227574000", "otherCurrentLiabilities": "395025000", "totalCurrentLiabilities": "897901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1852190000", "cashAndShortTermInvestments": "249355000", "commonStockSharesOutstanding": "60486125", "intangibleAssetsExcludingGoodwill": "821652000", "cashAndCashEquivalentsAtCarryingValue": "249355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-18109000", "operatingCashflow": "111898000", "capitalExpenditures": "26820000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36331000", "cashflowFromInvestment": "-26637000", "stockBasedCompensation": "12440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41902000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1063670000, "cost_of_revenue": 674946000, "gross_profit": 388724000, "ebit": 151571000, "ebitda": 194024000, "pretax_income": 126806000, "tax_provision": 29996000, "net_income": 95967000, "net_income_to_common": 95967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200994000, "total_current_assets": 1997692000, "total_assets": 5093312000, "short_term_debt": 127664000, "long_term_debt": 1380030000, "total_debt": 1507694000, "total_liabilities": 2743693000, "total_equity": 2340252000, "shares_outstanding": 61038694, "goodwill_and_intangibles": 2278460000 }, "cash_flow": { "operating_cash_flow": 316946000, "capital_expenditure": 51342000, "free_cash_flow": 368288000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269783, "ticker_id": 1786, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151571000", "ebitda": "194024000", "netIncome": "95967000", "grossProfit": "388724000", "depreciation": "None", "totalRevenue": "1063670000", "costOfRevenue": "674946000", "interestIncome": "None", "incomeBeforeTax": "126806000", "interestExpense": "24765000", "operatingIncome": "150968000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29996000", "reportedCurrency": "USD", "netInterestIncome": "-24765000", "nonInterestIncome": "None", "operatingExpenses": "237756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42453000", "sellingGeneralAndAdministrative": "53828000", "netIncomeFromContinuingOperations": "96810000" }, "balance": { "goodwill": "1432384000", "inventory": "1167484000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "5093312000", "longTermDebt": "1380030000", "shortTermDebt": "127664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "846076000", "reportedCurrency": "USD", "retainedEarnings": "2519313000", "totalLiabilities": "2743693000", "otherCurrentAssets": "91898000", "totalCurrentAssets": "1997692000", "currentLongTermDebt": "123879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095620000", "currentAccountsPayable": "340719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733566000", "totalShareholderEquity": "2340252000", "capitalLeaseObligations": "229657000", "otherCurrentLiabilities": "412388000", "totalCurrentLiabilities": "880771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1862922000", "cashAndShortTermInvestments": "200994000", "commonStockSharesOutstanding": "61038694", "intangibleAssetsExcludingGoodwill": "846076000", "cashAndCashEquivalentsAtCarryingValue": "200994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160776000", "operatingCashflow": "316946000", "capitalExpenditures": "51342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199569000", "cashflowFromInvestment": "-79618000", "stockBasedCompensation": "7032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1063670000, "cost_of_revenue": 674946000, "gross_profit": 388724000, "research_and_development": 44369000, "selling_general_admin": 53828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151571000, "depreciation_amortisation": 42453000, "ebitda": 194024000, "interest_expense": 24765000, "interest_income": null, "other_non_operating": null, "pretax_income": 126806000, "tax_provision": 29996000, "effective_tax_rate": null, "net_income": 95967000, "net_income_continuing_ops": 96810000, "net_income_to_common": 95967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200994000, "short_term_investments": null, "net_receivables": 537316000, "inventory": 1167484000, "other_current_assets": null, "total_current_assets": 1997692000, "net_ppe": null, "goodwill": 1432384000, "intangible_assets": 846076000, "goodwill_and_intangibles": 2278460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3095620000, "total_assets": 5093312000, "short_term_debt": 127664000, "accounts_payable": 340719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880771000, "long_term_debt": 1380030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1862922000, "total_liabilities": 2743693000, "total_debt": 1507694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2519313000, "total_equity": 2340252000, "shares_outstanding": 61038694, "operating_cash_flow": 316946000, "stock_based_compensation": 7032000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -199569000, "free_cash_flow": 368288000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151571000", "ebitda": "194024000", "netIncome": "95967000", "grossProfit": "388724000", "depreciation": "None", "totalRevenue": "1063670000", "costOfRevenue": "674946000", "interestIncome": "None", "incomeBeforeTax": "126806000", "interestExpense": "24765000", "operatingIncome": "150968000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "29996000", "reportedCurrency": "USD", "netInterestIncome": "-24765000", "nonInterestIncome": "None", "operatingExpenses": "237756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "44369000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "674946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42453000", "sellingGeneralAndAdministrative": "53828000", "netIncomeFromContinuingOperations": "96810000" }, "balance": { "goodwill": "1432384000", "inventory": "1167484000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "5093312000", "longTermDebt": "1380030000", "shortTermDebt": "127664000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "846076000", "reportedCurrency": "USD", "retainedEarnings": "2519313000", "totalLiabilities": "2743693000", "otherCurrentAssets": "91898000", "totalCurrentAssets": "1997692000", "currentLongTermDebt": "123879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "537316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3095620000", "currentAccountsPayable": "340719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733566000", "totalShareholderEquity": "2340252000", "capitalLeaseObligations": "229657000", "otherCurrentLiabilities": "412388000", "totalCurrentLiabilities": "880771000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1862922000", "cashAndShortTermInvestments": "200994000", "commonStockSharesOutstanding": "61038694", "intangibleAssetsExcludingGoodwill": "846076000", "cashAndCashEquivalentsAtCarryingValue": "200994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "96810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "160776000", "operatingCashflow": "316946000", "capitalExpenditures": "51342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-199569000", "cashflowFromInvestment": "-79618000", "stockBasedCompensation": "7032000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-151246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1070667000, "cost_of_revenue": 694880000, "gross_profit": 375787000, "ebit": 104769000, "ebitda": 147720000, "pretax_income": 80062000, "tax_provision": 19428000, "net_income": 60331000, "net_income_to_common": 60331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161525000, "total_current_assets": 2167049000, "total_assets": 5166341000, "short_term_debt": 111683000, "long_term_debt": 1465141000, "total_debt": 1576824000, "total_liabilities": 2794215000, "total_equity": 2363908000, "shares_outstanding": 62091163, "goodwill_and_intangibles": 2281958000 }, "cash_flow": { "operating_cash_flow": 140136000, "capital_expenditure": 23818000, "free_cash_flow": 163954000, "dividends_paid": 99351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269785, "ticker_id": 1786, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104769000", "ebitda": "147720000", "netIncome": "60331000", "grossProfit": "375787000", "depreciation": "None", "totalRevenue": "1070667000", "costOfRevenue": "694880000", "interestIncome": "None", "incomeBeforeTax": "80062000", "interestExpense": "24707000", "operatingIncome": "104776000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19428000", "reportedCurrency": "USD", "netInterestIncome": "-24707000", "nonInterestIncome": "None", "operatingExpenses": "271011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43312000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42951000", "sellingGeneralAndAdministrative": "83052000", "netIncomeFromContinuingOperations": "60634000" }, "balance": { "goodwill": "1417564000", "inventory": "1311129000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "5166341000", "longTermDebt": "1465141000", "shortTermDebt": "111683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "864394000", "reportedCurrency": "USD", "retainedEarnings": "2423346000", "totalLiabilities": "2794215000", "otherCurrentAssets": "105169000", "totalCurrentAssets": "2167049000", "currentLongTermDebt": "111683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2999292000", "currentAccountsPayable": "394168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647834000", "shortLongTermDebtTotal": "1732150000", "totalShareholderEquity": "2363908000", "capitalLeaseObligations": "155326000", "otherCurrentLiabilities": "394243000", "totalCurrentLiabilities": "900094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1894121000", "cashAndShortTermInvestments": "161525000", "commonStockSharesOutstanding": "62091163", "intangibleAssetsExcludingGoodwill": "864394000", "cashAndCashEquivalentsAtCarryingValue": "161525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60331000", "profitLoss": "None", "dividendPayout": "99351000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "117791000", "operatingCashflow": "140136000", "capitalExpenditures": "23818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147064000", "cashflowFromInvestment": "-23003000", "stockBasedCompensation": "9927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1070667000, "cost_of_revenue": 694880000, "gross_profit": 375787000, "research_and_development": 43312000, "selling_general_admin": 83052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104769000, "depreciation_amortisation": 42951000, "ebitda": 147720000, "interest_expense": 24707000, "interest_income": null, "other_non_operating": null, "pretax_income": 80062000, "tax_provision": 19428000, "effective_tax_rate": null, "net_income": 60331000, "net_income_continuing_ops": 60634000, "net_income_to_common": 60331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161525000, "short_term_investments": null, "net_receivables": 589226000, "inventory": 1311129000, "other_current_assets": null, "total_current_assets": 2167049000, "net_ppe": null, "goodwill": 1417564000, "intangible_assets": 864394000, "goodwill_and_intangibles": 2281958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2999292000, "total_assets": 5166341000, "short_term_debt": 111683000, "accounts_payable": 394168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900094000, "long_term_debt": 1465141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1894121000, "total_liabilities": 2794215000, "total_debt": 1576824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2423346000, "total_equity": 2363908000, "shares_outstanding": 62091163, "operating_cash_flow": 140136000, "stock_based_compensation": 9927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23003000, "dividends_paid": 99351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147064000, "free_cash_flow": 163954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104769000", "ebitda": "147720000", "netIncome": "60331000", "grossProfit": "375787000", "depreciation": "None", "totalRevenue": "1070667000", "costOfRevenue": "694880000", "interestIncome": "None", "incomeBeforeTax": "80062000", "interestExpense": "24707000", "operatingIncome": "104776000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19428000", "reportedCurrency": "USD", "netInterestIncome": "-24707000", "nonInterestIncome": "None", "operatingExpenses": "271011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43312000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42951000", "sellingGeneralAndAdministrative": "83052000", "netIncomeFromContinuingOperations": "60634000" }, "balance": { "goodwill": "1417564000", "inventory": "1311129000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "5166341000", "longTermDebt": "1465141000", "shortTermDebt": "111683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "864394000", "reportedCurrency": "USD", "retainedEarnings": "2423346000", "totalLiabilities": "2794215000", "otherCurrentAssets": "105169000", "totalCurrentAssets": "2167049000", "currentLongTermDebt": "111683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "589226000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2999292000", "currentAccountsPayable": "394168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647834000", "shortLongTermDebtTotal": "1732150000", "totalShareholderEquity": "2363908000", "capitalLeaseObligations": "155326000", "otherCurrentLiabilities": "394243000", "totalCurrentLiabilities": "900094000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1894121000", "cashAndShortTermInvestments": "161525000", "commonStockSharesOutstanding": "62091163", "intangibleAssetsExcludingGoodwill": "864394000", "cashAndCashEquivalentsAtCarryingValue": "161525000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60331000", "profitLoss": "None", "dividendPayout": "99351000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "117791000", "operatingCashflow": "140136000", "capitalExpenditures": "23818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147064000", "cashflowFromInvestment": "-23003000", "stockBasedCompensation": "9927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "99351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "income_statement": { "revenue": 1000420000, "cost_of_revenue": 671999000, "gross_profit": 328421000, "ebit": 86582000, "ebitda": 127829000, "pretax_income": 61422000, "tax_provision": 15907000, "net_income": 43377000, "net_income_to_common": 43377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192768000, "total_current_assets": 2273053000, "total_assets": 5321971000, "short_term_debt": 99958000, "long_term_debt": 1523310000, "total_debt": 1623268000, "total_liabilities": 2894527000, "total_equity": 2419282000, "shares_outstanding": 62348184, "goodwill_and_intangibles": 2326653000 }, "cash_flow": { "operating_cash_flow": 83147000, "capital_expenditure": 29923000, "free_cash_flow": 113070000, "dividends_paid": 3228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269786, "ticker_id": 1786, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:02:34.403176+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86582000", "ebitda": "127829000", "netIncome": "43377000", "grossProfit": "328421000", "depreciation": "None", "totalRevenue": "1000420000", "costOfRevenue": "671999000", "interestIncome": "None", "incomeBeforeTax": "61422000", "interestExpense": "25160000", "operatingIncome": "85972000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15907000", "reportedCurrency": "USD", "netInterestIncome": "-25160000", "nonInterestIncome": "None", "operatingExpenses": "242449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43942000", "otherNonOperatingIncome": "610000", "costofGoodsAndServicesSold": "671999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41247000", "sellingGeneralAndAdministrative": "56371000", "netIncomeFromContinuingOperations": "45515000" }, "balance": { "goodwill": "1430283000", "inventory": "1436619000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "5321971000", "longTermDebt": "1523310000", "shortTermDebt": "99958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "896370000", "reportedCurrency": "USD", "retainedEarnings": "2363015000", "totalLiabilities": "2894527000", "otherCurrentAssets": "103334000", "totalCurrentAssets": "2273053000", "currentLongTermDebt": "99958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "540332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3048918000", "currentAccountsPayable": "454727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505026000", "shortLongTermDebtTotal": "1942668000", "totalShareholderEquity": "2419282000", "capitalLeaseObligations": "319400000", "otherCurrentLiabilities": "382142000", "totalCurrentLiabilities": "936827000", "otherNonCurrentLiabilities": "319400000", "totalNonCurrentLiabilities": "1957700000", "cashAndShortTermInvestments": "192768000", "commonStockSharesOutstanding": "62348184", "intangibleAssetsExcludingGoodwill": "896370000", "cashAndCashEquivalentsAtCarryingValue": "192768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45198000", "profitLoss": "None", "dividendPayout": "3228000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7923000", "operatingCashflow": "83147000", "capitalExpenditures": "29923000", "changeInReceivables": "-49460000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5823000", "cashflowFromInvestment": "-34156000", "stockBasedCompensation": "10045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54814000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1000420000, "cost_of_revenue": 671999000, "gross_profit": 328421000, "research_and_development": 43942000, "selling_general_admin": 56371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86582000, "depreciation_amortisation": 41247000, "ebitda": 127829000, "interest_expense": 25160000, "interest_income": null, "other_non_operating": null, "pretax_income": 61422000, "tax_provision": 15907000, "effective_tax_rate": null, "net_income": 43377000, "net_income_continuing_ops": 45515000, "net_income_to_common": 43377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192768000, "short_term_investments": null, "net_receivables": 540332000, "inventory": 1436619000, "other_current_assets": null, "total_current_assets": 2273053000, "net_ppe": null, "goodwill": 1430283000, "intangible_assets": 896370000, "goodwill_and_intangibles": 2326653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3048918000, "total_assets": 5321971000, "short_term_debt": 99958000, "accounts_payable": 454727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 936827000, "long_term_debt": 1523310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1957700000, "total_liabilities": 2894527000, "total_debt": 1623268000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2363015000, "total_equity": 2419282000, "shares_outstanding": 62348184, "operating_cash_flow": 83147000, "stock_based_compensation": 10045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34156000, "dividends_paid": 3228000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5823000, "free_cash_flow": 113070000, "net_change_in_cash": 54814000 }, "raw_data": { "income": { "ebit": "86582000", "ebitda": "127829000", "netIncome": "43377000", "grossProfit": "328421000", "depreciation": "None", "totalRevenue": "1000420000", "costOfRevenue": "671999000", "interestIncome": "None", "incomeBeforeTax": "61422000", "interestExpense": "25160000", "operatingIncome": "85972000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15907000", "reportedCurrency": "USD", "netInterestIncome": "-25160000", "nonInterestIncome": "None", "operatingExpenses": "242449000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43942000", "otherNonOperatingIncome": "610000", "costofGoodsAndServicesSold": "671999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41247000", "sellingGeneralAndAdministrative": "56371000", "netIncomeFromContinuingOperations": "45515000" }, "balance": { "goodwill": "1430283000", "inventory": "1436619000", "commonStock": "732000", "currentDebt": "None", "investments": "None", "totalAssets": "5321971000", "longTermDebt": "1523310000", "shortTermDebt": "99958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "896370000", "reportedCurrency": "USD", "retainedEarnings": "2363015000", "totalLiabilities": "2894527000", "otherCurrentAssets": "103334000", "totalCurrentAssets": "2273053000", "currentLongTermDebt": "99958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "540332000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3048918000", "currentAccountsPayable": "454727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "505026000", "shortLongTermDebtTotal": "1942668000", "totalShareholderEquity": "2419282000", "capitalLeaseObligations": "319400000", "otherCurrentLiabilities": "382142000", "totalCurrentLiabilities": "936827000", "otherNonCurrentLiabilities": "319400000", "totalNonCurrentLiabilities": "1957700000", "cashAndShortTermInvestments": "192768000", "commonStockSharesOutstanding": "62348184", "intangibleAssetsExcludingGoodwill": "896370000", "cashAndCashEquivalentsAtCarryingValue": "192768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45198000", "profitLoss": "None", "dividendPayout": "3228000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7923000", "operatingCashflow": "83147000", "capitalExpenditures": "29923000", "changeInReceivables": "-49460000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5823000", "cashflowFromInvestment": "-34156000", "stockBasedCompensation": "10045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3228000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54814000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4476000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }