{ "ticker": { "uuid": "f541b0ee-f993-47a2-a4c3-3bea674630c5", "symbol": "ENTG", "name": "Entegris Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/f541b0ee-f993-47a2-a4c3-3bea674630c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/f541b0ee-f993-47a2-a4c3-3bea674630c5/" }, "ticker_metadata": { "id": 5869, "uuid": "f541b0ee-f993-47a2-a4c3-3bea674630c5", "symbol": "ENTG", "name": "Entegris Inc", "asset_type": "equity", "market_cap": 21322000000, "stock_exchange_id": 2, "industry": "Semiconductor Equipment & Materials", "sector": "Technology", "description": "Entegris, Inc. develops, manufactures and supplies micro-pollution control products, specialty chemicals, and advanced material handling solutions for manufacturing processes in the semiconductor industry and other high-tech industries in North America, Taiwan, South Korea. , Japan, China, Europe and Southeast Asia. The company is headquartered in Billerica, Massachusetts.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f541b0ee-f993-47a2-a4c3-3bea674630c5", "symbol": "ENTG", "name": "Entegris Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductor Equipment & Materials", "page_url": "https://sharemaestro.com/factors/ticker/f541b0ee-f993-47a2-a4c3-3bea674630c5/", "api_url": "https://sharemaestro.com/factors/api/tickers/f541b0ee-f993-47a2-a4c3-3bea674630c5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.04, "quality": 0.7, "momentum": 0.9, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 125.41, "market_cap": 19212812000, "pe_ratio": 72.6382, "earnings_yield": 0.0138, "ebitda_to_ev": 0.0377, "shareholder_yield": 0.0032, "roe": 0.0653, "piotroski_f_score": 5, "momentum_12_1": 1.0527, "volatility_252d": 0.5642 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:27.558619+00:00", "batch_id": "" }, "size": { "price_close": 125.41, "market_cap": 19212812000, "market_cap_usd": 19212812000, "enterprise_value": 22421312000, "shares_outstanding": 153200000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 72.6382, "pb_ratio": 4.7448, "ptbv_ratio": null, "ps_ratio": 5.9385, "pcf_ratio": 26.0336, "pfcf_ratio": 18.9812, "ev_ebitda": 26.509, "ev_ebit": 47.4927, "ev_sales": 6.9302, "ev_fcf": 22.1511, "earnings_yield": 0.0138, "fcf_yield": 0.0451, "price_to_sales": 5.9385, "price_to_book": 4.7448, "price_to_cashflow": 26.0336, "ebitda_to_ev": 0.0377, "sales_yield": 0.1443 }, "yield": { "dividend_yield": 0.0032, "buyback_yield": 0, "shareholder_yield": 0.0032, "debt_paydown_yield": null, "total_yield": 0.0032 }, "quality": { "gross_margin": 0.4322, "operating_margin": 0.1459, "net_margin": 0.0818, "ebitda_margin": 0.2614, "fcf_margin": 0.3129, "roe": 0.0653, "roa": 0.0312, "roic": 0.0625, "roc_greenblatt": null, "asset_turnover": 0.3817, "cash_conversion": 3.8268, "accruals_ratio": -0.0559, "sbc_to_revenue": 0.0224, "piotroski_f_score": 5, "altman_z_score": 3.6145, "earnings_stability_5y": 0.2534, "revenue_stability_5y": 0.2876, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.165, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.093, "net_debt_to_ebitda": 3.7934, "debt_to_assets": 0.4308, "interest_coverage": 2.4411, "current_ratio": 3.2145, "quick_ratio": 2.0547, "net_debt": 3208500000, "local_beta": 0.0003, "volatility_252d": 0.5642, "volatility_60d": 1.2662, "max_drawdown_12m": -0.2522, "risk_adjusted_momentum": 1.8659 }, "growth": { "revenue_growth_1y": -0.0025, "revenue_growth_3y_cagr": -0.0088, "revenue_growth_5y_cagr": 0.1145, "eps_growth_1y": -0.1479, "eps_growth_3y_cagr": 0.0409, "eps_growth_5y_cagr": -0.044, "fcf_growth_1y": 0.0308, "book_value_growth_1y": 0.0684, "revenue_growth": -0.0025, "earnings_growth": -0.1479 }, "momentum": { "price_return_1m": -0.1589, "price_return_3m": 0.1161, "price_return_6m": 0.4088, "price_return_9m": 0.5337, "price_return_12m": 0.7264, "price_return_12m_ex1m": 1.0527, "momentum_6m": 0.4088, "momentum_12m": 0.7264, "momentum_12_1": 1.0527, "distance_from_52w_high": -0.1954, "distance_from_52w_low": 0.719, "relative_strength": 0.5685 }, "raw_ttm": { "revenue_ttm": 3235300000, "gross_profit_ttm": 1398200000, "ebit_ttm": 472100000, "ebitda_ttm": 845800000, "net_income_ttm": 264500000, "eps_diluted_ttm": 1.7265, "operating_cash_flow_ttm": 738000000, "capital_expenditure_ttm": 274200000, "fcf_ttm": 1012200000, "dividends_paid_ttm": 60800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 193400000, "cash_and_equivalents": 442700000, "total_current_assets": 1786000000, "total_current_liabilities": 555600000, "net_ppe": null, "total_assets": 8475100000, "total_debt": 3651200000, "total_equity": 4049200000, "net_working_capital": 803500000, "book_value_per_share": 26.4308, "retained_earnings": 1635200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -759100000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 82, "rank_pcf": 84, "rank_ev_ebitda": 84, "rank_ev_ebit": 92, "rank_earnings_yield": 90, "rank_fcf_yield": 70, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 53, "rank_fcf_margin": 28, "rank_piotroski": 50, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17 }, "composites": { "value_composite": 96, "quality_composite": 30, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 69, "svqf_composite": 95, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.1673, "os_score": 0.35, "value_percentile": 0.04, "quality_percentile": 0.7, "momentum_percentile": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1015, "ticker_id": 5869, "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": "2026-06-07T06:47:27.558619+00:00", "batch_id": "", "os_score_delta": null, "price_close": 125.41, "market_cap": 19212812000, "market_cap_usd": 19212812000, "enterprise_value": 22421312000, "shares_outstanding": 153200000, "fx_rate_to_usd": null, "pe_ratio": 72.63823062, "pb_ratio": 4.74484145, "ptbv_ratio": null, "ps_ratio": 5.93849473, "pcf_ratio": 26.0336206, "pfcf_ratio": 18.98124086, "ev_ebitda": 26.50899976, "ev_ebit": 47.49271764, "ev_sales": 6.93021111, "ev_fcf": 22.15106896, "earnings_yield": 0.01376686, "fcf_yield": 0.04514455, "dividend_yield": 0.00316455, "buyback_yield": 0, "shareholder_yield": 0.00316455, "debt_paydown_yield": null, "total_yield": 0.00316455, "gross_margin": 0.43217012, "operating_margin": 0.14592155, "net_margin": 0.0817544, "ebitda_margin": 0.26142862, "fcf_margin": 0.31286125, "roe": 0.06532154, "roa": 0.03120907, "roic": 0.06250095, "roc_greenblatt": null, "asset_turnover": 0.38174181, "cash_conversion": 3.8268431, "accruals_ratio": -0.05586955, "sbc_to_revenue": 0.02243996, "debt_to_equity": 1.09303072, "net_debt_to_ebitda": 3.79344999, "debt_to_assets": 0.43081498, "interest_coverage": 2.44105481, "current_ratio": 3.21454284, "quick_ratio": 2.05471562, "net_debt": 3208500000, "revenue_growth_1y": -0.00250691, "revenue_growth_3y_cagr": -0.00875323, "revenue_growth_5y_cagr": 0.11446686, "eps_growth_1y": -0.14794234, "eps_growth_3y_cagr": 0.04087463, "eps_growth_5y_cagr": -0.04395181, "fcf_growth_1y": 0.03083649, "book_value_growth_1y": 0.06841249, "piotroski_f_score": 5, "altman_z_score": 3.61449571, "earnings_stability_5y": 0.253358, "revenue_stability_5y": 0.287587, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15894306, "price_return_3m": 0.11609686, "price_return_6m": 0.40883835, "price_return_9m": 0.53367706, "price_return_12m": 0.72640221, "price_return_12m_ex1m": 1.05265795, "distance_from_52w_high": -0.19544817, "distance_from_52w_low": 0.71904257, "relative_strength": 0.56846116, "local_beta": 0.0003, "volatility_252d": 0.564155, "volatility_60d": 1.266219, "max_drawdown_12m": -0.25222655, "revenue_ttm": 3235300000, "gross_profit_ttm": 1398200000, "ebit_ttm": 472100000, "ebitda_ttm": 845800000, "net_income_ttm": 264500000, "eps_diluted_ttm": 1.72650131, "operating_cash_flow_ttm": 738000000, "capital_expenditure_ttm": 274200000, "fcf_ttm": 1012200000, "dividends_paid_ttm": 60800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 193400000, "cash_and_equivalents": 442700000, "total_current_assets": 1786000000, "total_current_liabilities": 555600000, "net_ppe": null, "total_assets": 8475100000, "total_debt": 3651200000, "total_equity": 4049200000, "net_working_capital": 803500000, "book_value_per_share": 26.4308094, "retained_earnings": 1635200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -759100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 90, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 82, "rank_pcf": 84, "rank_ev_ebitda": 84, "rank_ev_ebit": 92, "rank_earnings_yield": 90, "rank_fcf_yield": 70, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 53, "rank_fcf_margin": 28, "rank_piotroski": 50, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17, "value_composite": 96, "quality_composite": 30, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 69, "svqf_composite": 95, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "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": 125.41, "os": 0.35, "value": 0.04, "quality": 0.7, "momentum": 0.9, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 72.6382, "earnings_yield": 0.0138, "shareholder_yield": 0.0032, "roe": 0.0653, "momentum_12_1": 1.0527, "complete_fields": { "id": 1015, "ticker_id": 5869, "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": "2026-06-07T06:47:27.558619+00:00", "batch_id": "", "os_score_delta": null, "price_close": 125.41, "market_cap": 19212812000, "market_cap_usd": 19212812000, "enterprise_value": 22421312000, "shares_outstanding": 153200000, "fx_rate_to_usd": null, "pe_ratio": 72.63823062, "pb_ratio": 4.74484145, "ptbv_ratio": null, "ps_ratio": 5.93849473, "pcf_ratio": 26.0336206, "pfcf_ratio": 18.98124086, "ev_ebitda": 26.50899976, "ev_ebit": 47.49271764, "ev_sales": 6.93021111, "ev_fcf": 22.15106896, "earnings_yield": 0.01376686, "fcf_yield": 0.04514455, "dividend_yield": 0.00316455, "buyback_yield": 0, "shareholder_yield": 0.00316455, "debt_paydown_yield": null, "total_yield": 0.00316455, "gross_margin": 0.43217012, "operating_margin": 0.14592155, "net_margin": 0.0817544, "ebitda_margin": 0.26142862, "fcf_margin": 0.31286125, "roe": 0.06532154, "roa": 0.03120907, "roic": 0.06250095, "roc_greenblatt": null, "asset_turnover": 0.38174181, "cash_conversion": 3.8268431, "accruals_ratio": -0.05586955, "sbc_to_revenue": 0.02243996, "debt_to_equity": 1.09303072, "net_debt_to_ebitda": 3.79344999, "debt_to_assets": 0.43081498, "interest_coverage": 2.44105481, "current_ratio": 3.21454284, "quick_ratio": 2.05471562, "net_debt": 3208500000, "revenue_growth_1y": -0.00250691, "revenue_growth_3y_cagr": -0.00875323, "revenue_growth_5y_cagr": 0.11446686, "eps_growth_1y": -0.14794234, "eps_growth_3y_cagr": 0.04087463, "eps_growth_5y_cagr": -0.04395181, "fcf_growth_1y": 0.03083649, "book_value_growth_1y": 0.06841249, "piotroski_f_score": 5, "altman_z_score": 3.61449571, "earnings_stability_5y": 0.253358, "revenue_stability_5y": 0.287587, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15894306, "price_return_3m": 0.11609686, "price_return_6m": 0.40883835, "price_return_9m": 0.53367706, "price_return_12m": 0.72640221, "price_return_12m_ex1m": 1.05265795, "distance_from_52w_high": -0.19544817, "distance_from_52w_low": 0.71904257, "relative_strength": 0.56846116, "local_beta": 0.0003, "volatility_252d": 0.564155, "volatility_60d": 1.266219, "max_drawdown_12m": -0.25222655, "revenue_ttm": 3235300000, "gross_profit_ttm": 1398200000, "ebit_ttm": 472100000, "ebitda_ttm": 845800000, "net_income_ttm": 264500000, "eps_diluted_ttm": 1.72650131, "operating_cash_flow_ttm": 738000000, "capital_expenditure_ttm": 274200000, "fcf_ttm": 1012200000, "dividends_paid_ttm": 60800000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 193400000, "cash_and_equivalents": 442700000, "total_current_assets": 1786000000, "total_current_liabilities": 555600000, "net_ppe": null, "total_assets": 8475100000, "total_debt": 3651200000, "total_equity": 4049200000, "net_working_capital": 803500000, "book_value_per_share": 26.4308094, "retained_earnings": 1635200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -759100000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 90, "rank_pb": 77, "rank_ptbv": 50, "rank_ps": 82, "rank_pcf": 84, "rank_ev_ebitda": 84, "rank_ev_ebit": 92, "rank_earnings_yield": 90, "rank_fcf_yield": 70, "rank_dividend_yield": 54, "rank_shareholder_yield": 54, "rank_total_yield": 54, "rank_roe": 56, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 53, "rank_fcf_margin": 28, "rank_piotroski": 50, "rank_accruals": 40, "rank_sue": 50, "rank_eps_growth_1y": 76, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 17, "value_composite": 96, "quality_composite": 30, "momentum_composite": 10, "growth_composite": 97, "yield_composite": 69, "svqf_composite": 95, "vc1_composite": 96, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 56, "small_cap_core_rank": null, "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 3196600000, "cost_of_revenue": 1776700000, "gross_profit": 1419900000, "ebit": 454400000, "ebitda": 844100000, "pretax_income": 253600000, "tax_provision": 18000000, "net_income": 235600000, "net_income_to_common": 235600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360400000, "total_current_assets": 1638200000, "total_assets": 8350500000, "short_term_debt": 15800000, "long_term_debt": 3697600000, "total_debt": 3713400000, "total_liabilities": 4397100000, "total_equity": 3953400000, "shares_outstanding": 152200000, "goodwill_and_intangibles": 4853600000 }, "cash_flow": { "operating_cash_flow": 695400000, "capital_expenditure": 299200000, "free_cash_flow": 994600000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64187, "ticker_id": 5869, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "454400000", "ebitda": "844100000", "netIncome": "235600000", "grossProfit": "1419900000", "depreciation": "None", "totalRevenue": "3196600000", "costOfRevenue": "1776700000", "interestIncome": "7900000", "incomeBeforeTax": "253600000", "interestExpense": "199800000", "operatingIncome": "923500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-191900000", "nonInterestIncome": "None", "operatingExpenses": "496400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "329000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1776700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389700000", "sellingGeneralAndAdministrative": "-17000000", "netIncomeFromContinuingOperations": "235600000" }, "balance": { "goodwill": "3946700000", "inventory": "643200", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8350500000", "longTermDebt": "3697600000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "906900000", "reportedCurrency": "USD", "retainedEarnings": "1558400000", "totalLiabilities": "4397100000", "otherCurrentAssets": "818456800", "totalCurrentAssets": "1638200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6712300000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3893600000", "totalShareholderEquity": "3953400000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "251317600", "totalCurrentLiabilities": "488600000", "otherNonCurrentLiabilities": "71500000", "totalNonCurrentLiabilities": "3908500000", "cashAndShortTermInvestments": "360400000", "commonStockSharesOutstanding": "152200000", "intangibleAssetsExcludingGoodwill": "906900000", "cashAndCashEquivalentsAtCarryingValue": "360400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235600000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "695400000", "capitalExpenditures": "299200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366900000", "cashflowFromInvestment": "-300800000", "stockBasedCompensation": "69300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3196600000, "cost_of_revenue": 1776700000, "gross_profit": 1419900000, "research_and_development": 329000000, "selling_general_admin": -17000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 454400000, "depreciation_amortisation": 389700000, "ebitda": 844100000, "interest_expense": 199800000, "interest_income": null, "other_non_operating": null, "pretax_income": 253600000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": 235600000, "net_income_continuing_ops": 235600000, "net_income_to_common": 235600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360400000, "short_term_investments": null, "net_receivables": 458700000, "inventory": 643200, "other_current_assets": null, "total_current_assets": 1638200000, "net_ppe": null, "goodwill": 3946700000, "intangible_assets": 906900000, "goodwill_and_intangibles": 4853600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6712300000, "total_assets": 8350500000, "short_term_debt": 15800000, "accounts_payable": 171500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488600000, "long_term_debt": 3697600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3908500000, "total_liabilities": 4397100000, "total_debt": 3713400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1558400000, "total_equity": 3953400000, "shares_outstanding": 152200000, "operating_cash_flow": 695400000, "stock_based_compensation": 69300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -300800000, "dividends_paid": 60800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -366900000, "free_cash_flow": 994600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "454400000", "ebitda": "844100000", "netIncome": "235600000", "grossProfit": "1419900000", "depreciation": "None", "totalRevenue": "3196600000", "costOfRevenue": "1776700000", "interestIncome": "7900000", "incomeBeforeTax": "253600000", "interestExpense": "199800000", "operatingIncome": "923500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-191900000", "nonInterestIncome": "None", "operatingExpenses": "496400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "329000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1776700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "389700000", "sellingGeneralAndAdministrative": "-17000000", "netIncomeFromContinuingOperations": "235600000" }, "balance": { "goodwill": "3946700000", "inventory": "643200", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8350500000", "longTermDebt": "3697600000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "906900000", "reportedCurrency": "USD", "retainedEarnings": "1558400000", "totalLiabilities": "4397100000", "otherCurrentAssets": "818456800", "totalCurrentAssets": "1638200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6712300000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3893600000", "totalShareholderEquity": "3953400000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "251317600", "totalCurrentLiabilities": "488600000", "otherNonCurrentLiabilities": "71500000", "totalNonCurrentLiabilities": "3908500000", "cashAndShortTermInvestments": "360400000", "commonStockSharesOutstanding": "152200000", "intangibleAssetsExcludingGoodwill": "906900000", "cashAndCashEquivalentsAtCarryingValue": "360400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235600000", "profitLoss": "None", "dividendPayout": "60800000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-43100000", "operatingCashflow": "695400000", "capitalExpenditures": "299200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-366900000", "cashflowFromInvestment": "-300800000", "stockBasedCompensation": "69300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "205300000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 3241208000, "cost_of_revenue": 1754489000, "gross_profit": 1486719000, "ebit": 537269000, "ebitda": 915508000, "pretax_income": 321119000, "tax_provision": 28332000, "net_income": 292787000, "net_income_to_common": 292787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329213000, "total_current_assets": 1616304000, "total_assets": 8394620000, "short_term_debt": null, "long_term_debt": 3981105000, "total_debt": 3981105000, "total_liabilities": 4703116000, "total_equity": 3691504000, "shares_outstanding": 151840000, "goodwill_and_intangibles": 5035317000 }, "cash_flow": { "operating_cash_flow": 631721000, "capital_expenditure": 315606000, "free_cash_flow": 947327000, "dividends_paid": 60583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64192, "ticker_id": 5869, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "537269000", "ebitda": "915508000", "netIncome": "292787000", "grossProfit": "1486719000", "depreciation": "None", "totalRevenue": "3241208000", "costOfRevenue": "1754489000", "interestIncome": "7368000", "incomeBeforeTax": "321119000", "interestExpense": "215217000", "operatingIncome": "533922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28332000", "reportedCurrency": "USD", "netInterestIncome": "-207849000", "nonInterestIncome": "None", "operatingExpenses": "952797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378239000", "sellingGeneralAndAdministrative": "553291000", "netIncomeFromContinuingOperations": "292787000" }, "balance": { "goodwill": "3943571000", "inventory": "638080000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "8394620000", "longTermDebt": "3981105000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1091746000", "reportedCurrency": "USD", "retainedEarnings": "1383877000", "totalLiabilities": "4703116000", "otherCurrentAssets": "114086000", "totalCurrentAssets": "1616304000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778316000", "currentAccountsPayable": "193261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4053264000", "totalShareholderEquity": "3691504000", "capitalLeaseObligations": "72159000", "otherCurrentLiabilities": "251385000", "totalCurrentLiabilities": "525178000", "otherNonCurrentLiabilities": "54500000", "totalNonCurrentLiabilities": "4177938000", "cashAndShortTermInvestments": "329213000", "commonStockSharesOutstanding": "151840000", "intangibleAssetsExcludingGoodwill": "1091746000", "cashAndCashEquivalentsAtCarryingValue": "329213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292787000", "profitLoss": "None", "dividendPayout": "60583000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76708000", "operatingCashflow": "631721000", "capitalExpenditures": "315606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688987000", "cashflowFromInvestment": "-67079000", "stockBasedCompensation": "65859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378239000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3241208000, "cost_of_revenue": 1754489000, "gross_profit": 1486719000, "research_and_development": 316111000, "selling_general_admin": 553291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 537269000, "depreciation_amortisation": 378239000, "ebitda": 915508000, "interest_expense": 215217000, "interest_income": null, "other_non_operating": null, "pretax_income": 321119000, "tax_provision": 28332000, "effective_tax_rate": null, "net_income": 292787000, "net_income_continuing_ops": 292787000, "net_income_to_common": 292787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329213000, "short_term_investments": null, "net_receivables": 534925000, "inventory": 638080000, "other_current_assets": null, "total_current_assets": 1616304000, "net_ppe": null, "goodwill": 3943571000, "intangible_assets": 1091746000, "goodwill_and_intangibles": 5035317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6778316000, "total_assets": 8394620000, "short_term_debt": null, "accounts_payable": 193261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525178000, "long_term_debt": 3981105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4177938000, "total_liabilities": 4703116000, "total_debt": 3981105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1383877000, "total_equity": 3691504000, "shares_outstanding": 151840000, "operating_cash_flow": 631721000, "stock_based_compensation": 65859000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 315606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67079000, "dividends_paid": 60583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -688987000, "free_cash_flow": 947327000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "537269000", "ebitda": "915508000", "netIncome": "292787000", "grossProfit": "1486719000", "depreciation": "None", "totalRevenue": "3241208000", "costOfRevenue": "1754489000", "interestIncome": "7368000", "incomeBeforeTax": "321119000", "interestExpense": "215217000", "operatingIncome": "533922000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "28332000", "reportedCurrency": "USD", "netInterestIncome": "-207849000", "nonInterestIncome": "None", "operatingExpenses": "952797000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316111000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1754489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "378239000", "sellingGeneralAndAdministrative": "553291000", "netIncomeFromContinuingOperations": "292787000" }, "balance": { "goodwill": "3943571000", "inventory": "638080000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "8394620000", "longTermDebt": "3981105000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1091746000", "reportedCurrency": "USD", "retainedEarnings": "1383877000", "totalLiabilities": "4703116000", "otherCurrentAssets": "114086000", "totalCurrentAssets": "1616304000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778316000", "currentAccountsPayable": "193261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4053264000", "totalShareholderEquity": "3691504000", "capitalLeaseObligations": "72159000", "otherCurrentLiabilities": "251385000", "totalCurrentLiabilities": "525178000", "otherNonCurrentLiabilities": "54500000", "totalNonCurrentLiabilities": "4177938000", "cashAndShortTermInvestments": "329213000", "commonStockSharesOutstanding": "151840000", "intangibleAssetsExcludingGoodwill": "1091746000", "cashAndCashEquivalentsAtCarryingValue": "329213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "292787000", "profitLoss": "None", "dividendPayout": "60583000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-76708000", "operatingCashflow": "631721000", "capitalExpenditures": "315606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688987000", "cashflowFromInvestment": "-67079000", "stockBasedCompensation": "65859000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16834000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "378239000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 3523926000, "cost_of_revenue": 2026321000, "gross_profit": 1497605000, "ebit": 485048000, "ebitda": 872208000, "pretax_income": 172256000, "tax_provision": -8413000, "net_income": 180669000, "net_income_to_common": 180669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456929000, "total_current_assets": 1977327000, "total_assets": 8812591000, "short_term_debt": 69051000, "long_term_debt": 4577141000, "total_debt": 4646192000, "total_liabilities": 5403997000, "total_equity": 3408594000, "shares_outstanding": 150945000, "goodwill_and_intangibles": 5227829000 }, "cash_flow": { "operating_cash_flow": 644476000, "capital_expenditure": 456847000, "free_cash_flow": 1101323000, "dividends_paid": 60221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64197, "ticker_id": 5869, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "485048000", "ebitda": "872208000", "netIncome": "180669000", "grossProfit": "1497605000", "depreciation": "None", "totalRevenue": "3523926000", "costOfRevenue": "2026321000", "interestIncome": "7483000", "incomeBeforeTax": "172256000", "interestExpense": "312378000", "operatingIncome": "499158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8413000", "reportedCurrency": "USD", "netInterestIncome": "-321033000", "nonInterestIncome": "None", "operatingExpenses": "998447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "277313000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387160000", "sellingGeneralAndAdministrative": "426196000", "netIncomeFromContinuingOperations": "200119000" }, "balance": { "goodwill": "3945860000", "inventory": "607051000", "commonStock": "1506000", "currentDebt": "None", "investments": "None", "totalAssets": "8812591000", "longTermDebt": "4577141000", "shortTermDebt": "69051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1281969000", "reportedCurrency": "USD", "retainedEarnings": "1151765000", "totalLiabilities": "5403997000", "otherCurrentAssets": "113663000", "totalCurrentAssets": "1977327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21451000", "currentNetReceivables": "457052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6835264000", "currentAccountsPayable": "134211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4646127000", "totalShareholderEquity": "3408594000", "capitalLeaseObligations": "68986000", "otherCurrentLiabilities": "379784000", "totalCurrentLiabilities": "513995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4890002000", "cashAndShortTermInvestments": "456929000", "commonStockSharesOutstanding": "150945000", "intangibleAssetsExcludingGoodwill": "1281969000", "cashAndCashEquivalentsAtCarryingValue": "456929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180669000", "profitLoss": "None", "dividendPayout": "60221000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "102751000", "operatingCashflow": "644476000", "capitalExpenditures": "456847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1297543000", "cashflowFromInvestment": "553071000", "stockBasedCompensation": "61371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3523926000, "cost_of_revenue": 2026321000, "gross_profit": 1497605000, "research_and_development": 277313000, "selling_general_admin": 426196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 485048000, "depreciation_amortisation": 387160000, "ebitda": 872208000, "interest_expense": 312378000, "interest_income": null, "other_non_operating": null, "pretax_income": 172256000, "tax_provision": -8413000, "effective_tax_rate": null, "net_income": 180669000, "net_income_continuing_ops": 200119000, "net_income_to_common": 180669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456929000, "short_term_investments": 21451000, "net_receivables": 457052000, "inventory": 607051000, "other_current_assets": null, "total_current_assets": 1977327000, "net_ppe": null, "goodwill": 3945860000, "intangible_assets": 1281969000, "goodwill_and_intangibles": 5227829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6835264000, "total_assets": 8812591000, "short_term_debt": 69051000, "accounts_payable": 134211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513995000, "long_term_debt": 4577141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890002000, "total_liabilities": 5403997000, "total_debt": 4646192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1151765000, "total_equity": 3408594000, "shares_outstanding": 150945000, "operating_cash_flow": 644476000, "stock_based_compensation": 61371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 456847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 553071000, "dividends_paid": 60221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1297543000, "free_cash_flow": 1101323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "485048000", "ebitda": "872208000", "netIncome": "180669000", "grossProfit": "1497605000", "depreciation": "None", "totalRevenue": "3523926000", "costOfRevenue": "2026321000", "interestIncome": "7483000", "incomeBeforeTax": "172256000", "interestExpense": "312378000", "operatingIncome": "499158000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8413000", "reportedCurrency": "USD", "netInterestIncome": "-321033000", "nonInterestIncome": "None", "operatingExpenses": "998447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "277313000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2026321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "387160000", "sellingGeneralAndAdministrative": "426196000", "netIncomeFromContinuingOperations": "200119000" }, "balance": { "goodwill": "3945860000", "inventory": "607051000", "commonStock": "1506000", "currentDebt": "None", "investments": "None", "totalAssets": "8812591000", "longTermDebt": "4577141000", "shortTermDebt": "69051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1281969000", "reportedCurrency": "USD", "retainedEarnings": "1151765000", "totalLiabilities": "5403997000", "otherCurrentAssets": "113663000", "totalCurrentAssets": "1977327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21451000", "currentNetReceivables": "457052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6835264000", "currentAccountsPayable": "134211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4646127000", "totalShareholderEquity": "3408594000", "capitalLeaseObligations": "68986000", "otherCurrentLiabilities": "379784000", "totalCurrentLiabilities": "513995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4890002000", "cashAndShortTermInvestments": "456929000", "commonStockSharesOutstanding": "150945000", "intangibleAssetsExcludingGoodwill": "1281969000", "cashAndCashEquivalentsAtCarryingValue": "456929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "180669000", "profitLoss": "None", "dividendPayout": "60221000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "102751000", "operatingCashflow": "644476000", "capitalExpenditures": "456847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1297543000", "cashflowFromInvestment": "553071000", "stockBasedCompensation": "61371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "387160000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 3282033000, "cost_of_revenue": 1885620000, "gross_profit": 1396413000, "ebit": 459749000, "ebitda": 739073000, "pretax_income": 247080000, "tax_provision": 38160000, "net_income": 208920000, "net_income_to_common": 208920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563439000, "total_current_assets": 2335185000, "total_assets": 10138857000, "short_term_debt": 151965000, "long_term_debt": 5632928000, "total_debt": 5784893000, "total_liabilities": 6920857000, "total_equity": 3218000000, "shares_outstanding": 143146000, "goodwill_and_intangibles": 6250286000 }, "cash_flow": { "operating_cash_flow": 352283000, "capital_expenditure": 466192000, "free_cash_flow": 818475000, "dividends_paid": 57309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64202, "ticker_id": 5869, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "459749000", "ebitda": "739073000", "netIncome": "208920000", "grossProfit": "1396413000", "depreciation": "None", "totalRevenue": "3282033000", "costOfRevenue": "1885620000", "interestIncome": "3694000", "incomeBeforeTax": "247080000", "interestExpense": "212669000", "operatingIncome": "479981000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38160000", "reportedCurrency": "USD", "netInterestIncome": "-208975000", "nonInterestIncome": "None", "operatingExpenses": "916432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228994000", "otherNonOperatingIncome": "-20232000", "costofGoodsAndServicesSold": "1885620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279324000", "sellingGeneralAndAdministrative": "399771000", "netIncomeFromContinuingOperations": "208920000" }, "balance": { "goodwill": "4408331000", "inventory": "812815000", "commonStock": "1493000", "currentDebt": "None", "investments": "None", "totalAssets": "10138857000", "longTermDebt": "5632928000", "shortTermDebt": "151965000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1841955000", "reportedCurrency": "USD", "retainedEarnings": "1031391000", "totalLiabilities": "6920857000", "otherCurrentAssets": "423446000", "totalCurrentAssets": "2335185000", "currentLongTermDebt": "151965000", "longTermInvestments": "None", "shortTermInvestments": "32481000", "currentNetReceivables": "535485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7803672000", "currentAccountsPayable": "172488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1393337000", "shortLongTermDebtTotal": "5865609000", "totalShareholderEquity": "3218000000", "capitalLeaseObligations": "80716000", "otherCurrentLiabilities": "278945000", "totalCurrentLiabilities": "761931000", "otherNonCurrentLiabilities": "445282000", "totalNonCurrentLiabilities": "6158926000", "cashAndShortTermInvestments": "563439000", "commonStockSharesOutstanding": "143146000", "intangibleAssetsExcludingGoodwill": "1841955000", "cashAndCashEquivalentsAtCarryingValue": "563439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208920000", "profitLoss": "None", "dividendPayout": "57309000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-203335000", "operatingCashflow": "352283000", "capitalExpenditures": "466192000", "changeInReceivables": "-59643000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4766203000", "cashflowFromInvestment": "-4945709000", "stockBasedCompensation": "66577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "172777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3282033000, "cost_of_revenue": 1885620000, "gross_profit": 1396413000, "research_and_development": 228994000, "selling_general_admin": 399771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 459749000, "depreciation_amortisation": 279324000, "ebitda": 739073000, "interest_expense": 212669000, "interest_income": null, "other_non_operating": null, "pretax_income": 247080000, "tax_provision": 38160000, "effective_tax_rate": null, "net_income": 208920000, "net_income_continuing_ops": 208920000, "net_income_to_common": 208920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563439000, "short_term_investments": 32481000, "net_receivables": 535485000, "inventory": 812815000, "other_current_assets": null, "total_current_assets": 2335185000, "net_ppe": null, "goodwill": 4408331000, "intangible_assets": 1841955000, "goodwill_and_intangibles": 6250286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7803672000, "total_assets": 10138857000, "short_term_debt": 151965000, "accounts_payable": 172488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 761931000, "long_term_debt": 5632928000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6158926000, "total_liabilities": 6920857000, "total_debt": 5784893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1031391000, "total_equity": 3218000000, "shares_outstanding": 143146000, "operating_cash_flow": 352283000, "stock_based_compensation": 66577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 466192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4945709000, "dividends_paid": 57309000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4766203000, "free_cash_flow": 818475000, "net_change_in_cash": 172777000 }, "raw_data": { "income": { "ebit": "459749000", "ebitda": "739073000", "netIncome": "208920000", "grossProfit": "1396413000", "depreciation": "None", "totalRevenue": "3282033000", "costOfRevenue": "1885620000", "interestIncome": "3694000", "incomeBeforeTax": "247080000", "interestExpense": "212669000", "operatingIncome": "479981000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38160000", "reportedCurrency": "USD", "netInterestIncome": "-208975000", "nonInterestIncome": "None", "operatingExpenses": "916432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "228994000", "otherNonOperatingIncome": "-20232000", "costofGoodsAndServicesSold": "1885620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279324000", "sellingGeneralAndAdministrative": "399771000", "netIncomeFromContinuingOperations": "208920000" }, "balance": { "goodwill": "4408331000", "inventory": "812815000", "commonStock": "1493000", "currentDebt": "None", "investments": "None", "totalAssets": "10138857000", "longTermDebt": "5632928000", "shortTermDebt": "151965000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1841955000", "reportedCurrency": "USD", "retainedEarnings": "1031391000", "totalLiabilities": "6920857000", "otherCurrentAssets": "423446000", "totalCurrentAssets": "2335185000", "currentLongTermDebt": "151965000", "longTermInvestments": "None", "shortTermInvestments": "32481000", "currentNetReceivables": "535485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7803672000", "currentAccountsPayable": "172488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1393337000", "shortLongTermDebtTotal": "5865609000", "totalShareholderEquity": "3218000000", "capitalLeaseObligations": "80716000", "otherCurrentLiabilities": "278945000", "totalCurrentLiabilities": "761931000", "otherNonCurrentLiabilities": "445282000", "totalNonCurrentLiabilities": "6158926000", "cashAndShortTermInvestments": "563439000", "commonStockSharesOutstanding": "143146000", "intangibleAssetsExcludingGoodwill": "1841955000", "cashAndCashEquivalentsAtCarryingValue": "563439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208920000", "profitLoss": "None", "dividendPayout": "57309000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-203335000", "operatingCashflow": "352283000", "capitalExpenditures": "466192000", "changeInReceivables": "-59643000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4766203000", "cashflowFromInvestment": "-4945709000", "stockBasedCompensation": "66577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "57309000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "172777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279324000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 2298893000, "cost_of_revenue": 1239229000, "gross_profit": 1059664000, "ebit": 520316000, "ebitda": 658483000, "pretax_income": 479076000, "tax_provision": 69950000, "net_income": 409126000, "net_income_to_common": 409126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402565000, "total_current_assets": 1313370000, "total_assets": 3191896000, "short_term_debt": 10638000, "long_term_debt": 937027000, "total_debt": 947665000, "total_liabilities": 1478115000, "total_equity": 1713781000, "shares_outstanding": 136574000, "goodwill_and_intangibles": 1128815000 }, "cash_flow": { "operating_cash_flow": 400454000, "capital_expenditure": 210626000, "free_cash_flow": 611080000, "dividends_paid": 43545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64207, "ticker_id": 5869, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "520316000", "ebitda": "658483000", "netIncome": "409126000", "grossProfit": "1059664000", "depreciation": "None", "totalRevenue": "2298893000", "costOfRevenue": "1239229000", "interestIncome": "243000", "incomeBeforeTax": "479076000", "interestExpense": "41240000", "operatingIncome": "551768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69950000", "reportedCurrency": "USD", "netInterestIncome": "-40997000", "nonInterestIncome": "None", "operatingExpenses": "507896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "167632000", "otherNonOperatingIncome": "-31452000", "costofGoodsAndServicesSold": "1239229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138167000", "sellingGeneralAndAdministrative": "292408000", "netIncomeFromContinuingOperations": "409126000" }, "balance": { "goodwill": "793702000", "inventory": "475213000", "commonStock": "1357000", "currentDebt": "None", "investments": "None", "totalAssets": "3191896000", "longTermDebt": "937027000", "shortTermDebt": "10638000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "335113000", "reportedCurrency": "USD", "retainedEarnings": "879776000", "totalLiabilities": "1478115000", "otherCurrentAssets": "88179000", "totalCurrentAssets": "1313370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878526000", "currentAccountsPayable": "130734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720661000", "shortLongTermDebtTotal": "1007766000", "totalShareholderEquity": "1713781000", "capitalLeaseObligations": "60101000", "otherCurrentLiabilities": "165443000", "totalCurrentLiabilities": "379001000", "otherNonCurrentLiabilities": "101986000", "totalNonCurrentLiabilities": "1099114000", "cashAndShortTermInvestments": "402565000", "commonStockSharesOutstanding": "136574000", "intangibleAssetsExcludingGoodwill": "335113000", "cashAndCashEquivalentsAtCarryingValue": "402565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409126000", "profitLoss": "None", "dividendPayout": "43545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-168372000", "operatingCashflow": "400454000", "capitalExpenditures": "210626000", "changeInReceivables": "-86766000", "changeInExchangeRate": "-4167000", "cashflowFromFinancing": "-276497000", "cashflowFromInvestment": "-298118000", "stockBasedCompensation": "29884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-178328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2298893000, "cost_of_revenue": 1239229000, "gross_profit": 1059664000, "research_and_development": 167632000, "selling_general_admin": 292408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 520316000, "depreciation_amortisation": 138167000, "ebitda": 658483000, "interest_expense": 41240000, "interest_income": null, "other_non_operating": null, "pretax_income": 479076000, "tax_provision": 69950000, "effective_tax_rate": null, "net_income": 409126000, "net_income_continuing_ops": 409126000, "net_income_to_common": 409126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402565000, "short_term_investments": null, "net_receivables": 347413000, "inventory": 475213000, "other_current_assets": null, "total_current_assets": 1313370000, "net_ppe": null, "goodwill": 793702000, "intangible_assets": 335113000, "goodwill_and_intangibles": 1128815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1878526000, "total_assets": 3191896000, "short_term_debt": 10638000, "accounts_payable": 130734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379001000, "long_term_debt": 937027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1099114000, "total_liabilities": 1478115000, "total_debt": 947665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 879776000, "total_equity": 1713781000, "shares_outstanding": 136574000, "operating_cash_flow": 400454000, "stock_based_compensation": 29884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298118000, "dividends_paid": 43545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -276497000, "free_cash_flow": 611080000, "net_change_in_cash": -178328000 }, "raw_data": { "income": { "ebit": "520316000", "ebitda": "658483000", "netIncome": "409126000", "grossProfit": "1059664000", "depreciation": "None", "totalRevenue": "2298893000", "costOfRevenue": "1239229000", "interestIncome": "243000", "incomeBeforeTax": "479076000", "interestExpense": "41240000", "operatingIncome": "551768000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "69950000", "reportedCurrency": "USD", "netInterestIncome": "-40997000", "nonInterestIncome": "None", "operatingExpenses": "507896000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "167632000", "otherNonOperatingIncome": "-31452000", "costofGoodsAndServicesSold": "1239229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138167000", "sellingGeneralAndAdministrative": "292408000", "netIncomeFromContinuingOperations": "409126000" }, "balance": { "goodwill": "793702000", "inventory": "475213000", "commonStock": "1357000", "currentDebt": "None", "investments": "None", "totalAssets": "3191896000", "longTermDebt": "937027000", "shortTermDebt": "10638000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "335113000", "reportedCurrency": "USD", "retainedEarnings": "879776000", "totalLiabilities": "1478115000", "otherCurrentAssets": "88179000", "totalCurrentAssets": "1313370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1878526000", "currentAccountsPayable": "130734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "720661000", "shortLongTermDebtTotal": "1007766000", "totalShareholderEquity": "1713781000", "capitalLeaseObligations": "60101000", "otherCurrentLiabilities": "165443000", "totalCurrentLiabilities": "379001000", "otherNonCurrentLiabilities": "101986000", "totalNonCurrentLiabilities": "1099114000", "cashAndShortTermInvestments": "402565000", "commonStockSharesOutstanding": "136574000", "intangibleAssetsExcludingGoodwill": "335113000", "cashAndCashEquivalentsAtCarryingValue": "402565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "409126000", "profitLoss": "None", "dividendPayout": "43545000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-168372000", "operatingCashflow": "400454000", "capitalExpenditures": "210626000", "changeInReceivables": "-86766000", "changeInExchangeRate": "-4167000", "cashflowFromFinancing": "-276497000", "cashflowFromInvestment": "-298118000", "stockBasedCompensation": "29884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43545000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-178328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138167000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 1859313000, "cost_of_revenue": 1009591000, "gross_profit": 849722000, "ebit": 402887000, "ebitda": 539409000, "pretax_income": 354287000, "tax_provision": 59318000, "net_income": 294969000, "net_income_to_common": 294969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 580893000, "total_current_assets": 1234257000, "total_assets": 2917696000, "short_term_debt": 9960000, "long_term_debt": 1085783000, "total_debt": 1095743000, "total_liabilities": 1538202000, "total_equity": 1379494000, "shares_outstanding": 136266000, "goodwill_and_intangibles": 1085669000 }, "cash_flow": { "operating_cash_flow": 446674000, "capital_expenditure": 131752000, "free_cash_flow": 578426000, "dividends_paid": 43245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64212, "ticker_id": 5869, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402887000", "ebitda": "539409000", "netIncome": "294969000", "grossProfit": "849722000", "depreciation": "None", "totalRevenue": "1859313000", "costOfRevenue": "1009591000", "interestIncome": "786000", "incomeBeforeTax": "354287000", "interestExpense": "48600000", "operatingIncome": "395445000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59318000", "reportedCurrency": "USD", "netInterestIncome": "-47814000", "nonInterestIncome": "None", "operatingExpenses": "454277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136057000", "otherNonOperatingIncome": "7442000", "costofGoodsAndServicesSold": "1009591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136522000", "sellingGeneralAndAdministrative": "265128000", "netIncomeFromContinuingOperations": "294969000" }, "balance": { "goodwill": "748037000", "inventory": "323944000", "commonStock": "1351000", "currentDebt": "None", "investments": "None", "totalAssets": "2917696000", "longTermDebt": "1085783000", "shortTermDebt": "9960000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "337632000", "reportedCurrency": "USD", "retainedEarnings": "577833000", "totalLiabilities": "1538202000", "otherCurrentAssets": "65028000", "totalCurrentAssets": "1234257000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683438999", "currentAccountsPayable": "81618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "525367000", "shortLongTermDebtTotal": "1135473000", "totalShareholderEquity": "1379494000", "capitalLeaseObligations": "39730000", "otherCurrentLiabilities": "153200000", "totalCurrentLiabilities": "302626000", "otherNonCurrentLiabilities": "36457000", "totalNonCurrentLiabilities": "1235576000", "cashAndShortTermInvestments": "580893000", "commonStockSharesOutstanding": "136266000", "intangibleAssetsExcludingGoodwill": "337632000", "cashAndCashEquivalentsAtCarryingValue": "580893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294969000", "profitLoss": "None", "dividendPayout": "43245000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50772000", "operatingCashflow": "446674000", "capitalExpenditures": "131752000", "changeInReceivables": "-27461000", "changeInExchangeRate": "3485000", "cashflowFromFinancing": "22149000", "cashflowFromInvestment": "-243326000", "stockBasedCompensation": "22920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "228982000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1859313000, "cost_of_revenue": 1009591000, "gross_profit": 849722000, "research_and_development": 136057000, "selling_general_admin": 265128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402887000, "depreciation_amortisation": 136522000, "ebitda": 539409000, "interest_expense": 48600000, "interest_income": null, "other_non_operating": null, "pretax_income": 354287000, "tax_provision": 59318000, "effective_tax_rate": null, "net_income": 294969000, "net_income_continuing_ops": 294969000, "net_income_to_common": 294969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 580893000, "short_term_investments": null, "net_receivables": 264392000, "inventory": 323944000, "other_current_assets": null, "total_current_assets": 1234257000, "net_ppe": null, "goodwill": 748037000, "intangible_assets": 337632000, "goodwill_and_intangibles": 1085669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1683438999, "total_assets": 2917696000, "short_term_debt": 9960000, "accounts_payable": 81618000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 302626000, "long_term_debt": 1085783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1235576000, "total_liabilities": 1538202000, "total_debt": 1095743000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 577833000, "total_equity": 1379494000, "shares_outstanding": 136266000, "operating_cash_flow": 446674000, "stock_based_compensation": 22920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131752000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243326000, "dividends_paid": 43245000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22149000, "free_cash_flow": 578426000, "net_change_in_cash": 228982000 }, "raw_data": { "income": { "ebit": "402887000", "ebitda": "539409000", "netIncome": "294969000", "grossProfit": "849722000", "depreciation": "None", "totalRevenue": "1859313000", "costOfRevenue": "1009591000", "interestIncome": "786000", "incomeBeforeTax": "354287000", "interestExpense": "48600000", "operatingIncome": "395445000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "59318000", "reportedCurrency": "USD", "netInterestIncome": "-47814000", "nonInterestIncome": "None", "operatingExpenses": "454277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136057000", "otherNonOperatingIncome": "7442000", "costofGoodsAndServicesSold": "1009591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136522000", "sellingGeneralAndAdministrative": "265128000", "netIncomeFromContinuingOperations": "294969000" }, "balance": { "goodwill": "748037000", "inventory": "323944000", "commonStock": "1351000", "currentDebt": "None", "investments": "None", "totalAssets": "2917696000", "longTermDebt": "1085783000", "shortTermDebt": "9960000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "337632000", "reportedCurrency": "USD", "retainedEarnings": "577833000", "totalLiabilities": "1538202000", "otherCurrentAssets": "65028000", "totalCurrentAssets": "1234257000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "264392000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1683438999", "currentAccountsPayable": "81618000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "525367000", "shortLongTermDebtTotal": "1135473000", "totalShareholderEquity": "1379494000", "capitalLeaseObligations": "39730000", "otherCurrentLiabilities": "153200000", "totalCurrentLiabilities": "302626000", "otherNonCurrentLiabilities": "36457000", "totalNonCurrentLiabilities": "1235576000", "cashAndShortTermInvestments": "580893000", "commonStockSharesOutstanding": "136266000", "intangibleAssetsExcludingGoodwill": "337632000", "cashAndCashEquivalentsAtCarryingValue": "580893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "294969000", "profitLoss": "None", "dividendPayout": "43245000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50772000", "operatingCashflow": "446674000", "capitalExpenditures": "131752000", "changeInReceivables": "-27461000", "changeInExchangeRate": "3485000", "cashflowFromFinancing": "22149000", "cashflowFromInvestment": "-243326000", "stockBasedCompensation": "22920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43245000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "228982000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136522000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 1591066000, "cost_of_revenue": 879413000, "gross_profit": 711653000, "ebit": 365011000, "ebitda": 506414000, "pretax_income": 318049000, "tax_provision": 63189000, "net_income": 254860000, "net_income_to_common": 254860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351911000, "total_current_assets": 932397000, "total_assets": 2516086000, "short_term_debt": 14025000, "long_term_debt": 932484000, "total_debt": 946509000, "total_liabilities": 1350197000, "total_equity": 1165889000, "shares_outstanding": 136568000, "goodwill_and_intangibles": 1028996000 }, "cash_flow": { "operating_cash_flow": 382298000, "capital_expenditure": 112355000, "free_cash_flow": 494653000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64217, "ticker_id": 5869, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365011000", "ebitda": "506414000", "netIncome": "254860000", "grossProfit": "711653000", "depreciation": "None", "totalRevenue": "1591066000", "costOfRevenue": "879413000", "interestIncome": "4652000", "incomeBeforeTax": "318049000", "interestExpense": "46962000", "operatingIncome": "239278000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63189000", "reportedCurrency": "USD", "netInterestIncome": "-42310000", "nonInterestIncome": "None", "operatingExpenses": "472375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121140000", "otherNonOperatingIncome": "125733000", "costofGoodsAndServicesSold": "879413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141403000", "sellingGeneralAndAdministrative": "284807000", "netIncomeFromContinuingOperations": "254860000" }, "balance": { "goodwill": "695044000", "inventory": "287098000", "commonStock": "1349000", "currentDebt": "None", "investments": "None", "totalAssets": "2516086000", "longTermDebt": "932484000", "shortTermDebt": "14025000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333952000", "reportedCurrency": "USD", "retainedEarnings": "366127000", "totalLiabilities": "1350197000", "otherCurrentAssets": "58979000", "totalCurrentAssets": "932397000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583688999", "currentAccountsPayable": "84207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479544000", "shortLongTermDebtTotal": "990336000", "totalShareholderEquity": "1165889000", "capitalLeaseObligations": "43827000", "otherCurrentLiabilities": "127071000", "totalCurrentLiabilities": "264433000", "otherNonCurrentLiabilities": "37867000", "totalNonCurrentLiabilities": "1085764000", "cashAndShortTermInvestments": "351911000", "commonStockSharesOutstanding": "136568000", "intangibleAssetsExcludingGoodwill": "333952000", "cashAndCashEquivalentsAtCarryingValue": "351911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254860000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21354000", "operatingCashflow": "382298000", "capitalExpenditures": "112355000", "changeInReceivables": "-3164000", "changeInExchangeRate": "211000", "cashflowFromFinancing": "-126820000", "cashflowFromInvestment": "-385840000", "stockBasedCompensation": "19629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591066000, "cost_of_revenue": 879413000, "gross_profit": 711653000, "research_and_development": 121140000, "selling_general_admin": 284807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365011000, "depreciation_amortisation": 141403000, "ebitda": 506414000, "interest_expense": 46962000, "interest_income": null, "other_non_operating": null, "pretax_income": 318049000, "tax_provision": 63189000, "effective_tax_rate": null, "net_income": 254860000, "net_income_continuing_ops": 254860000, "net_income_to_common": 254860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351911000, "short_term_investments": null, "net_receivables": 234409000, "inventory": 287098000, "other_current_assets": null, "total_current_assets": 932397000, "net_ppe": null, "goodwill": 695044000, "intangible_assets": 333952000, "goodwill_and_intangibles": 1028996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1583688999, "total_assets": 2516086000, "short_term_debt": 14025000, "accounts_payable": 84207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264433000, "long_term_debt": 932484000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085764000, "total_liabilities": 1350197000, "total_debt": 946509000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366127000, "total_equity": 1165889000, "shares_outstanding": 136568000, "operating_cash_flow": 382298000, "stock_based_compensation": 19629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385840000, "dividends_paid": 40566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126820000, "free_cash_flow": 494653000, "net_change_in_cash": -130151000 }, "raw_data": { "income": { "ebit": "365011000", "ebitda": "506414000", "netIncome": "254860000", "grossProfit": "711653000", "depreciation": "None", "totalRevenue": "1591066000", "costOfRevenue": "879413000", "interestIncome": "4652000", "incomeBeforeTax": "318049000", "interestExpense": "46962000", "operatingIncome": "239278000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "63189000", "reportedCurrency": "USD", "netInterestIncome": "-42310000", "nonInterestIncome": "None", "operatingExpenses": "472375000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "121140000", "otherNonOperatingIncome": "125733000", "costofGoodsAndServicesSold": "879413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141403000", "sellingGeneralAndAdministrative": "284807000", "netIncomeFromContinuingOperations": "254860000" }, "balance": { "goodwill": "695044000", "inventory": "287098000", "commonStock": "1349000", "currentDebt": "None", "investments": "None", "totalAssets": "2516086000", "longTermDebt": "932484000", "shortTermDebt": "14025000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "333952000", "reportedCurrency": "USD", "retainedEarnings": "366127000", "totalLiabilities": "1350197000", "otherCurrentAssets": "58979000", "totalCurrentAssets": "932397000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "234409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583688999", "currentAccountsPayable": "84207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "479544000", "shortLongTermDebtTotal": "990336000", "totalShareholderEquity": "1165889000", "capitalLeaseObligations": "43827000", "otherCurrentLiabilities": "127071000", "totalCurrentLiabilities": "264433000", "otherNonCurrentLiabilities": "37867000", "totalNonCurrentLiabilities": "1085764000", "cashAndShortTermInvestments": "351911000", "commonStockSharesOutstanding": "136568000", "intangibleAssetsExcludingGoodwill": "333952000", "cashAndCashEquivalentsAtCarryingValue": "351911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254860000", "profitLoss": "None", "dividendPayout": "40566000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21354000", "operatingCashflow": "382298000", "capitalExpenditures": "112355000", "changeInReceivables": "-3164000", "changeInExchangeRate": "211000", "cashflowFromFinancing": "-126820000", "cashflowFromInvestment": "-385840000", "stockBasedCompensation": "19629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130151000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141403000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 1550497000, "cost_of_revenue": 830666000, "gross_profit": 719831000, "ebit": 288526000, "ebitda": 415794000, "pretax_income": 254432000, "tax_provision": 13677000, "net_income": 240755000, "net_income_to_common": 240755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 482062000, "total_current_assets": 1029338000, "total_assets": 2317641000, "short_term_debt": 4000000, "long_term_debt": 934863000, "total_debt": 938863000, "total_liabilities": 1305616000, "total_equity": 1012025000, "shares_outstanding": 142610000, "goodwill_and_intangibles": 845889000 }, "cash_flow": { "operating_cash_flow": 312576000, "capital_expenditure": 110153000, "free_cash_flow": 422729000, "dividends_paid": 39591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64222, "ticker_id": 5869, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288526000", "ebitda": "415794000", "netIncome": "240755000", "grossProfit": "719831000", "depreciation": "None", "totalRevenue": "1550497000", "costOfRevenue": "830666000", "interestIncome": "3839000", "incomeBeforeTax": "254432000", "interestExpense": "34094000", "operatingIncome": "292689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13677000", "reportedCurrency": "USD", "netInterestIncome": "-30255000", "nonInterestIncome": "None", "operatingExpenses": "427142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118456000", "otherNonOperatingIncome": "-4163000", "costofGoodsAndServicesSold": "830666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127268000", "sellingGeneralAndAdministrative": "246534000", "netIncomeFromContinuingOperations": "240755000" }, "balance": { "goodwill": "550202000", "inventory": "268140000", "commonStock": "1362000", "currentDebt": "None", "investments": "None", "totalAssets": "2317641000", "longTermDebt": "934863000", "shortTermDebt": "4000000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "295687000", "reportedCurrency": "USD", "retainedEarnings": "213753000", "totalLiabilities": "1305616000", "otherCurrentAssets": "57081000", "totalCurrentAssets": "1029338000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1288303000", "currentAccountsPayable": "93055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "419529000", "shortLongTermDebtTotal": "938863000", "totalShareholderEquity": "1012025000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141020000", "totalCurrentLiabilities": "269668000", "otherNonCurrentLiabilities": "31795000", "totalNonCurrentLiabilities": "1035948000", "cashAndShortTermInvestments": "482062000", "commonStockSharesOutstanding": "142610000", "intangibleAssetsExcludingGoodwill": "295687000", "cashAndCashEquivalentsAtCarryingValue": "482062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240755000", "profitLoss": "None", "dividendPayout": "39591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38100000", "operatingCashflow": "312576000", "capitalExpenditures": "110153000", "changeInReceivables": "-17473000", "changeInExchangeRate": "-4389000", "cashflowFromFinancing": "34411000", "cashflowFromInvestment": "-485944000", "stockBasedCompensation": "17112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173781000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1550497000, "cost_of_revenue": 830666000, "gross_profit": 719831000, "research_and_development": 118456000, "selling_general_admin": 246534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288526000, "depreciation_amortisation": 127268000, "ebitda": 415794000, "interest_expense": 34094000, "interest_income": null, "other_non_operating": null, "pretax_income": 254432000, "tax_provision": 13677000, "effective_tax_rate": null, "net_income": 240755000, "net_income_continuing_ops": 240755000, "net_income_to_common": 240755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 482062000, "short_term_investments": null, "net_receivables": 222055000, "inventory": 268140000, "other_current_assets": null, "total_current_assets": 1029338000, "net_ppe": null, "goodwill": 550202000, "intangible_assets": 295687000, "goodwill_and_intangibles": 845889000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1288303000, "total_assets": 2317641000, "short_term_debt": 4000000, "accounts_payable": 93055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269668000, "long_term_debt": 934863000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1035948000, "total_liabilities": 1305616000, "total_debt": 938863000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213753000, "total_equity": 1012025000, "shares_outstanding": 142610000, "operating_cash_flow": 312576000, "stock_based_compensation": 17112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -485944000, "dividends_paid": 39591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34411000, "free_cash_flow": 422729000, "net_change_in_cash": -143346000 }, "raw_data": { "income": { "ebit": "288526000", "ebitda": "415794000", "netIncome": "240755000", "grossProfit": "719831000", "depreciation": "None", "totalRevenue": "1550497000", "costOfRevenue": "830666000", "interestIncome": "3839000", "incomeBeforeTax": "254432000", "interestExpense": "34094000", "operatingIncome": "292689000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "13677000", "reportedCurrency": "USD", "netInterestIncome": "-30255000", "nonInterestIncome": "None", "operatingExpenses": "427142000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "118456000", "otherNonOperatingIncome": "-4163000", "costofGoodsAndServicesSold": "830666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127268000", "sellingGeneralAndAdministrative": "246534000", "netIncomeFromContinuingOperations": "240755000" }, "balance": { "goodwill": "550202000", "inventory": "268140000", "commonStock": "1362000", "currentDebt": "None", "investments": "None", "totalAssets": "2317641000", "longTermDebt": "934863000", "shortTermDebt": "4000000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "295687000", "reportedCurrency": "USD", "retainedEarnings": "213753000", "totalLiabilities": "1305616000", "otherCurrentAssets": "57081000", "totalCurrentAssets": "1029338000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "222055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1288303000", "currentAccountsPayable": "93055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "419529000", "shortLongTermDebtTotal": "938863000", "totalShareholderEquity": "1012025000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141020000", "totalCurrentLiabilities": "269668000", "otherNonCurrentLiabilities": "31795000", "totalNonCurrentLiabilities": "1035948000", "cashAndShortTermInvestments": "482062000", "commonStockSharesOutstanding": "142610000", "intangibleAssetsExcludingGoodwill": "295687000", "cashAndCashEquivalentsAtCarryingValue": "482062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "240755000", "profitLoss": "None", "dividendPayout": "39591000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38100000", "operatingCashflow": "312576000", "capitalExpenditures": "110153000", "changeInReceivables": "-17473000", "changeInExchangeRate": "-4389000", "cashflowFromFinancing": "34411000", "cashflowFromInvestment": "-485944000", "stockBasedCompensation": "17112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-143346000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-173781000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127268000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 811900000, "cost_of_revenue": 477100000, "gross_profit": 334800000, "ebit": 141900000, "ebitda": 222300000, "pretax_income": 93000000, "tax_provision": 1000000, "net_income": 91800000, "net_income_to_common": 91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 442700000, "total_current_assets": 1786000000, "total_assets": 8475100000, "short_term_debt": null, "long_term_debt": 3651200000, "total_debt": 3651200000, "total_liabilities": 4425900000, "total_equity": 4049200000, "shares_outstanding": 153200000, "goodwill_and_intangibles": 4808300000 }, "cash_flow": { "operating_cash_flow": 183000000, "capital_expenditure": 41500000, "free_cash_flow": 224500000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64185, "ticker_id": 5869, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141900000", "ebitda": "222300000", "netIncome": "91800000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "811900000", "costOfRevenue": "477100000", "interestIncome": "1900000", "incomeBeforeTax": "93000000", "interestExpense": "48900000", "operatingIncome": "141900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "192900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80400000", "sellingGeneralAndAdministrative": "117600000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "3947600000", "inventory": "644400000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8475100000", "longTermDebt": "3651200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "860700000", "reportedCurrency": "USD", "retainedEarnings": "1635200000", "totalLiabilities": "4425900000", "otherCurrentAssets": "169400000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6689100000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3757500000", "totalShareholderEquity": "4049200000", "capitalLeaseObligations": "106300000", "otherCurrentLiabilities": "255900000", "totalCurrentLiabilities": "555600000", "otherNonCurrentLiabilities": "71300000", "totalNonCurrentLiabilities": "3870299999", "cashAndShortTermInvestments": "442700000", "commonStockSharesOutstanding": "153200000", "intangibleAssetsExcludingGoodwill": "860700000", "cashAndCashEquivalentsAtCarryingValue": "442700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15300000", "operatingCashflow": "183000000", "capitalExpenditures": "41500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61600000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 811900000, "cost_of_revenue": 477100000, "gross_profit": 334800000, "research_and_development": 75300000, "selling_general_admin": 117600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141900000, "depreciation_amortisation": 80400000, "ebitda": 222300000, "interest_expense": 48900000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 91800000, "net_income_continuing_ops": 92000000, "net_income_to_common": 91800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 442700000, "short_term_investments": null, "net_receivables": 529500000, "inventory": 644400000, "other_current_assets": null, "total_current_assets": 1786000000, "net_ppe": null, "goodwill": 3947600000, "intangible_assets": 860700000, "goodwill_and_intangibles": 4808300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6689100000, "total_assets": 8475100000, "short_term_debt": null, "accounts_payable": 209000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555600000, "long_term_debt": 3651200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3870299999, "total_liabilities": 4425900000, "total_debt": 3651200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1635200000, "total_equity": 4049200000, "shares_outstanding": 153200000, "operating_cash_flow": 183000000, "stock_based_compensation": 16700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38400000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61600000, "free_cash_flow": 224500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141900000", "ebitda": "222300000", "netIncome": "91800000", "grossProfit": "334800000", "depreciation": "None", "totalRevenue": "811900000", "costOfRevenue": "477100000", "interestIncome": "1900000", "incomeBeforeTax": "93000000", "interestExpense": "48900000", "operatingIncome": "141900000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "-47000000", "nonInterestIncome": "None", "operatingExpenses": "192900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "75300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80400000", "sellingGeneralAndAdministrative": "117600000", "netIncomeFromContinuingOperations": "92000000" }, "balance": { "goodwill": "3947600000", "inventory": "644400000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8475100000", "longTermDebt": "3651200000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "860700000", "reportedCurrency": "USD", "retainedEarnings": "1635200000", "totalLiabilities": "4425900000", "otherCurrentAssets": "169400000", "totalCurrentAssets": "1786000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6689100000", "currentAccountsPayable": "209000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3757500000", "totalShareholderEquity": "4049200000", "capitalLeaseObligations": "106300000", "otherCurrentLiabilities": "255900000", "totalCurrentLiabilities": "555600000", "otherNonCurrentLiabilities": "71300000", "totalNonCurrentLiabilities": "3870299999", "cashAndShortTermInvestments": "442700000", "commonStockSharesOutstanding": "153200000", "intangibleAssetsExcludingGoodwill": "860700000", "cashAndCashEquivalentsAtCarryingValue": "442700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92000000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15300000", "operatingCashflow": "183000000", "capitalExpenditures": "41500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61600000", "cashflowFromInvestment": "-38400000", "stockBasedCompensation": "16700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 823900000, "cost_of_revenue": 463300000, "gross_profit": 360600000, "ebit": 103600000, "ebitda": 203600000, "pretax_income": 54900000, "tax_provision": 5500000, "net_income": 49400000, "net_income_to_common": 49400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360400000, "total_current_assets": 1638200000, "total_assets": 8350500000, "short_term_debt": 15800000, "long_term_debt": 3697600000, "total_debt": 3713400000, "total_liabilities": 4397100000, "total_equity": 3953400000, "shares_outstanding": 152500000, "goodwill_and_intangibles": 4853600000 }, "cash_flow": { "operating_cash_flow": 192000000, "capital_expenditure": 58000000, "free_cash_flow": 250000000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64186, "ticker_id": 5869, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103600000", "ebitda": "203600000", "netIncome": "49400000", "grossProfit": "360600000", "depreciation": "None", "totalRevenue": "823900000", "costOfRevenue": "463300000", "interestIncome": "2800000", "incomeBeforeTax": "54900000", "interestExpense": "48500000", "operatingIncome": "569500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-45700000", "nonInterestIncome": "None", "operatingExpenses": "-208900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "-334200000", "netIncomeFromContinuingOperations": "49400000" }, "balance": { "goodwill": "3946700000", "inventory": "643200000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8350500000", "longTermDebt": "3697600000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "906900000", "reportedCurrency": "USD", "retainedEarnings": "1558400000", "totalLiabilities": "4397100000", "otherCurrentAssets": "175900000", "totalCurrentAssets": "1638200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6712300000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3893600000", "totalShareholderEquity": "3953400000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "488600000", "otherNonCurrentLiabilities": "71500000", "totalNonCurrentLiabilities": "3908500000", "cashAndShortTermInvestments": "360400000", "commonStockSharesOutstanding": "152500000", "intangibleAssetsExcludingGoodwill": "906900000", "cashAndCashEquivalentsAtCarryingValue": "360400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235600000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "192000000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162800000", "cashflowFromInvestment": "-66300000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823900000, "cost_of_revenue": 463300000, "gross_profit": 360600000, "research_and_development": 79000000, "selling_general_admin": -334200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103600000, "depreciation_amortisation": 100000000, "ebitda": 203600000, "interest_expense": 48500000, "interest_income": null, "other_non_operating": null, "pretax_income": 54900000, "tax_provision": 5500000, "effective_tax_rate": null, "net_income": 49400000, "net_income_continuing_ops": 49400000, "net_income_to_common": 49400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360400000, "short_term_investments": null, "net_receivables": 458700000, "inventory": 643200000, "other_current_assets": null, "total_current_assets": 1638200000, "net_ppe": null, "goodwill": 3946700000, "intangible_assets": 906900000, "goodwill_and_intangibles": 4853600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6712300000, "total_assets": 8350500000, "short_term_debt": 15800000, "accounts_payable": 171500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488600000, "long_term_debt": 3697600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3908500000, "total_liabilities": 4397100000, "total_debt": 3713400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1558400000, "total_equity": 3953400000, "shares_outstanding": 152500000, "operating_cash_flow": 192000000, "stock_based_compensation": 18900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66300000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -162800000, "free_cash_flow": 250000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103600000", "ebitda": "203600000", "netIncome": "49400000", "grossProfit": "360600000", "depreciation": "None", "totalRevenue": "823900000", "costOfRevenue": "463300000", "interestIncome": "2800000", "incomeBeforeTax": "54900000", "interestExpense": "48500000", "operatingIncome": "569500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5500000", "reportedCurrency": "USD", "netInterestIncome": "-45700000", "nonInterestIncome": "None", "operatingExpenses": "-208900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100000000", "sellingGeneralAndAdministrative": "-334200000", "netIncomeFromContinuingOperations": "49400000" }, "balance": { "goodwill": "3946700000", "inventory": "643200000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8350500000", "longTermDebt": "3697600000", "shortTermDebt": "15800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "906900000", "reportedCurrency": "USD", "retainedEarnings": "1558400000", "totalLiabilities": "4397100000", "otherCurrentAssets": "175900000", "totalCurrentAssets": "1638200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6712300000", "currentAccountsPayable": "171500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3893600000", "totalShareholderEquity": "3953400000", "capitalLeaseObligations": "98600000", "otherCurrentLiabilities": "169000000", "totalCurrentLiabilities": "488600000", "otherNonCurrentLiabilities": "71500000", "totalNonCurrentLiabilities": "3908500000", "cashAndShortTermInvestments": "360400000", "commonStockSharesOutstanding": "152500000", "intangibleAssetsExcludingGoodwill": "906900000", "cashAndCashEquivalentsAtCarryingValue": "360400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235600000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8700000", "operatingCashflow": "192000000", "capitalExpenditures": "58000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-162800000", "cashflowFromInvestment": "-66300000", "stockBasedCompensation": "18900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53700000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 807100000, "cost_of_revenue": 455800000, "gross_profit": 351300000, "ebit": 118400000, "ebitda": 214400000, "pretax_income": 72300000, "tax_provision": 1500000, "net_income": 70500000, "net_income_to_common": 70500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399800000, "total_current_assets": 1696900000, "total_assets": 8401800000, "short_term_debt": null, "long_term_debt": 3842800000, "total_debt": 3842800000, "total_liabilities": 4511000000, "total_equity": 3890800000, "shares_outstanding": 152300000, "goodwill_and_intangibles": 4898500000 }, "cash_flow": { "operating_cash_flow": 249500000, "capital_expenditure": 66700000, "free_cash_flow": 316200000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64188, "ticker_id": 5869, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118400000", "ebitda": "214400000", "netIncome": "70500000", "grossProfit": "351300000", "depreciation": "None", "totalRevenue": "807100000", "costOfRevenue": "455800000", "interestIncome": "1800000", "incomeBeforeTax": "72300000", "interestExpense": "46100000", "operatingIncome": "122600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "228700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "101400000", "netIncomeFromContinuingOperations": "70500000" }, "balance": { "goodwill": "3945200000", "inventory": "646800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8401800000", "longTermDebt": "3842800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "953300000", "reportedCurrency": "USD", "retainedEarnings": "1524400000", "totalLiabilities": "4511000000", "otherCurrentAssets": "111300000", "totalCurrentAssets": "1696900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6704900000", "currentAccountsPayable": "146500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3908100000", "totalShareholderEquity": "3890800000", "capitalLeaseObligations": "65300000", "otherCurrentLiabilities": "285200000", "totalCurrentLiabilities": "492700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4018300000", "cashAndShortTermInvestments": "399800000", "commonStockSharesOutstanding": "152300000", "intangibleAssetsExcludingGoodwill": "953300000", "cashAndCashEquivalentsAtCarryingValue": "399800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70500000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41800000", "operatingCashflow": "249500000", "capitalExpenditures": "66700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163900000", "cashflowFromInvestment": "-59600000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807100000, "cost_of_revenue": 455800000, "gross_profit": 351300000, "research_and_development": 80900000, "selling_general_admin": 101400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118400000, "depreciation_amortisation": 96000000, "ebitda": 214400000, "interest_expense": 46100000, "interest_income": null, "other_non_operating": null, "pretax_income": 72300000, "tax_provision": 1500000, "effective_tax_rate": null, "net_income": 70500000, "net_income_continuing_ops": 70500000, "net_income_to_common": 70500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399800000, "short_term_investments": null, "net_receivables": 539000000, "inventory": 646800000, "other_current_assets": null, "total_current_assets": 1696900000, "net_ppe": null, "goodwill": 3945200000, "intangible_assets": 953300000, "goodwill_and_intangibles": 4898500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6704900000, "total_assets": 8401800000, "short_term_debt": null, "accounts_payable": 146500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492700000, "long_term_debt": 3842800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4018300000, "total_liabilities": 4511000000, "total_debt": 3842800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1524400000, "total_equity": 3890800000, "shares_outstanding": 152300000, "operating_cash_flow": 249500000, "stock_based_compensation": 18400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59600000, "dividends_paid": 15100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163900000, "free_cash_flow": 316200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118400000", "ebitda": "214400000", "netIncome": "70500000", "grossProfit": "351300000", "depreciation": "None", "totalRevenue": "807100000", "costOfRevenue": "455800000", "interestIncome": "1800000", "incomeBeforeTax": "72300000", "interestExpense": "46100000", "operatingIncome": "122600000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1500000", "reportedCurrency": "USD", "netInterestIncome": "-46100000", "nonInterestIncome": "None", "operatingExpenses": "228700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "101400000", "netIncomeFromContinuingOperations": "70500000" }, "balance": { "goodwill": "3945200000", "inventory": "646800000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8401800000", "longTermDebt": "3842800000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "953300000", "reportedCurrency": "USD", "retainedEarnings": "1524400000", "totalLiabilities": "4511000000", "otherCurrentAssets": "111300000", "totalCurrentAssets": "1696900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "539000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6704900000", "currentAccountsPayable": "146500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3908100000", "totalShareholderEquity": "3890800000", "capitalLeaseObligations": "65300000", "otherCurrentLiabilities": "285200000", "totalCurrentLiabilities": "492700000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4018300000", "cashAndShortTermInvestments": "399800000", "commonStockSharesOutstanding": "152300000", "intangibleAssetsExcludingGoodwill": "953300000", "cashAndCashEquivalentsAtCarryingValue": "399800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70500000", "profitLoss": "None", "dividendPayout": "15100000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "41800000", "operatingCashflow": "249500000", "capitalExpenditures": "66700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163900000", "cashflowFromInvestment": "-59600000", "stockBasedCompensation": "18400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50400000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 792400000, "cost_of_revenue": 440900000, "gross_profit": 351500000, "ebit": 108200000, "ebitda": 205500000, "pretax_income": 55600000, "tax_provision": 2800000, "net_income": 52800000, "net_income_to_common": 52800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 376800000, "total_current_assets": 1705500000, "total_assets": 8449500000, "short_term_debt": 50000000, "long_term_debt": 3937800000, "total_debt": 3987800000, "total_liabilities": 4640400000, "total_equity": 3809100000, "shares_outstanding": 152000000, "goodwill_and_intangibles": 4943900000 }, "cash_flow": { "operating_cash_flow": 113500000, "capital_expenditure": 108000000, "free_cash_flow": 221500000, "dividends_paid": 15200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64189, "ticker_id": 5869, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108200000", "ebitda": "205500000", "netIncome": "52800000", "grossProfit": "351500000", "depreciation": "None", "totalRevenue": "792400000", "costOfRevenue": "440900000", "interestIncome": "1900000", "incomeBeforeTax": "55600000", "interestExpense": "49900000", "operatingIncome": "106100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "245400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97300000", "sellingGeneralAndAdministrative": "105400000", "netIncomeFromContinuingOperations": "52800000" }, "balance": { "goodwill": "3944900000", "inventory": "694600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8449500000", "longTermDebt": "3937800000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "999000000", "reportedCurrency": "USD", "retainedEarnings": "1469100000", "totalLiabilities": "4640400000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1705500000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6744000000", "currentAccountsPayable": "156800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4056200000", "totalShareholderEquity": "3809100000", "capitalLeaseObligations": "68400000", "otherCurrentLiabilities": "233800000", "totalCurrentLiabilities": "517200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4123200000", "cashAndShortTermInvestments": "376800000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "999000000", "cashAndCashEquivalentsAtCarryingValue": "376800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52800000", "profitLoss": "None", "dividendPayout": "15200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "113500000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17800000", "cashflowFromInvestment": "-66600000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 792400000, "cost_of_revenue": 440900000, "gross_profit": 351500000, "research_and_development": 84300000, "selling_general_admin": 105400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108200000, "depreciation_amortisation": 97300000, "ebitda": 205500000, "interest_expense": 49900000, "interest_income": null, "other_non_operating": null, "pretax_income": 55600000, "tax_provision": 2800000, "effective_tax_rate": null, "net_income": 52800000, "net_income_continuing_ops": 52800000, "net_income_to_common": 52800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 376800000, "short_term_investments": null, "net_receivables": 494100000, "inventory": 694600000, "other_current_assets": null, "total_current_assets": 1705500000, "net_ppe": null, "goodwill": 3944900000, "intangible_assets": 999000000, "goodwill_and_intangibles": 4943900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6744000000, "total_assets": 8449500000, "short_term_debt": 50000000, "accounts_payable": 156800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517200000, "long_term_debt": 3937800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4123200000, "total_liabilities": 4640400000, "total_debt": 3987800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1469100000, "total_equity": 3809100000, "shares_outstanding": 152000000, "operating_cash_flow": 113500000, "stock_based_compensation": 18600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66600000, "dividends_paid": 15200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17800000, "free_cash_flow": 221500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108200000", "ebitda": "205500000", "netIncome": "52800000", "grossProfit": "351500000", "depreciation": "None", "totalRevenue": "792400000", "costOfRevenue": "440900000", "interestIncome": "1900000", "incomeBeforeTax": "55600000", "interestExpense": "49900000", "operatingIncome": "106100000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2800000", "reportedCurrency": "USD", "netInterestIncome": "-50500000", "nonInterestIncome": "None", "operatingExpenses": "245400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "440900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97300000", "sellingGeneralAndAdministrative": "105400000", "netIncomeFromContinuingOperations": "52800000" }, "balance": { "goodwill": "3944900000", "inventory": "694600000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8449500000", "longTermDebt": "3937800000", "shortTermDebt": "50000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "999000000", "reportedCurrency": "USD", "retainedEarnings": "1469100000", "totalLiabilities": "4640400000", "otherCurrentAssets": "140000000", "totalCurrentAssets": "1705500000", "currentLongTermDebt": "50000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "494100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6744000000", "currentAccountsPayable": "156800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4056200000", "totalShareholderEquity": "3809100000", "capitalLeaseObligations": "68400000", "otherCurrentLiabilities": "233800000", "totalCurrentLiabilities": "517200000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4123200000", "cashAndShortTermInvestments": "376800000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "999000000", "cashAndCashEquivalentsAtCarryingValue": "376800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52800000", "profitLoss": "None", "dividendPayout": "15200000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-31000000", "operatingCashflow": "113500000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17800000", "cashflowFromInvestment": "-66600000", "stockBasedCompensation": "18600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5200000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 773200000, "cost_of_revenue": 462800000, "gross_profit": 310400000, "ebit": 124700000, "ebitda": 220700000, "pretax_income": 71100000, "tax_provision": 8199999, "net_income": 62900000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340900000, "total_current_assets": 1670200000, "total_assets": 8431400000, "short_term_debt": null, "long_term_debt": 3984500000, "total_debt": 3984500000, "total_liabilities": 4682000000, "total_equity": 3749400000, "shares_outstanding": 152000000, "goodwill_and_intangibles": 4989200000 }, "cash_flow": { "operating_cash_flow": 140400000, "capital_expenditure": 108000000, "free_cash_flow": 248400000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64190, "ticker_id": 5869, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124700000", "ebitda": "220700000", "netIncome": "62900000", "grossProfit": "310400000", "depreciation": "None", "totalRevenue": "773200000", "costOfRevenue": "462800000", "interestIncome": "1400000", "incomeBeforeTax": "71100000", "interestExpense": "51000000", "operatingIncome": "124700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "185700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "103300000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "3943900000", "inventory": "671500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8431400000", "longTermDebt": "3984500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1045300000", "reportedCurrency": "USD", "retainedEarnings": "1431600000", "totalLiabilities": "4682000000", "otherCurrentAssets": "119300000", "totalCurrentAssets": "1670200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "538500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6761200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055200000", "totalShareholderEquity": "3749400000", "capitalLeaseObligations": "70700000", "otherCurrentLiabilities": "252300000", "totalCurrentLiabilities": "512600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4169400000", "cashAndShortTermInvestments": "340900000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "1045300000", "cashAndCashEquivalentsAtCarryingValue": "340900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-45200000", "operatingCashflow": "140400000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22400000", "cashflowFromInvestment": "-108300000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 773200000, "cost_of_revenue": 462800000, "gross_profit": 310400000, "research_and_development": 84800000, "selling_general_admin": 103300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124700000, "depreciation_amortisation": 96000000, "ebitda": 220700000, "interest_expense": 51000000, "interest_income": null, "other_non_operating": null, "pretax_income": 71100000, "tax_provision": 8199999, "effective_tax_rate": null, "net_income": 62900000, "net_income_continuing_ops": 62900000, "net_income_to_common": 62900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340900000, "short_term_investments": null, "net_receivables": 538500000, "inventory": 671500000, "other_current_assets": null, "total_current_assets": 1670200000, "net_ppe": null, "goodwill": 3943900000, "intangible_assets": 1045300000, "goodwill_and_intangibles": 4989200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6761200000, "total_assets": 8431400000, "short_term_debt": null, "accounts_payable": 174600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512600000, "long_term_debt": 3984500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4169400000, "total_liabilities": 4682000000, "total_debt": 3984500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1431600000, "total_equity": 3749400000, "shares_outstanding": 152000000, "operating_cash_flow": 140400000, "stock_based_compensation": 13400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108300000, "dividends_paid": 15400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22400000, "free_cash_flow": 248400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124700000", "ebitda": "220700000", "netIncome": "62900000", "grossProfit": "310400000", "depreciation": "None", "totalRevenue": "773200000", "costOfRevenue": "462800000", "interestIncome": "1400000", "incomeBeforeTax": "71100000", "interestExpense": "51000000", "operatingIncome": "124700000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8199999", "reportedCurrency": "USD", "netInterestIncome": "-49600000", "nonInterestIncome": "None", "operatingExpenses": "185700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96000000", "sellingGeneralAndAdministrative": "103300000", "netIncomeFromContinuingOperations": "62900000" }, "balance": { "goodwill": "3943900000", "inventory": "671500000", "commonStock": "1500000", "currentDebt": "None", "investments": "None", "totalAssets": "8431400000", "longTermDebt": "3984500000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1045300000", "reportedCurrency": "USD", "retainedEarnings": "1431600000", "totalLiabilities": "4682000000", "otherCurrentAssets": "119300000", "totalCurrentAssets": "1670200000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "538500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6761200000", "currentAccountsPayable": "174600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4055200000", "totalShareholderEquity": "3749400000", "capitalLeaseObligations": "70700000", "otherCurrentLiabilities": "252300000", "totalCurrentLiabilities": "512600000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4169400000", "cashAndShortTermInvestments": "340900000", "commonStockSharesOutstanding": "152000000", "intangibleAssetsExcludingGoodwill": "1045300000", "cashAndCashEquivalentsAtCarryingValue": "340900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62900000", "profitLoss": "None", "dividendPayout": "15400000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-45200000", "operatingCashflow": "140400000", "capitalExpenditures": "108000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22400000", "cashflowFromInvestment": "-108300000", "stockBasedCompensation": "13400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96000000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 849837000, "cost_of_revenue": 462582000, "gross_profit": 387255000, "ebit": 164979000, "ebitda": 259472000, "pretax_income": 112240000, "tax_provision": 9997000, "net_income": 102243000, "net_income_to_common": 102243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329213000, "total_current_assets": 1616304000, "total_assets": 8394620000, "short_term_debt": 15691000, "long_term_debt": 3981105000, "total_debt": 3996796000, "total_liabilities": 4703116000, "total_equity": 3691504000, "shares_outstanding": 151900000, "goodwill_and_intangibles": 5035317000 }, "cash_flow": { "operating_cash_flow": 176096000, "capital_expenditure": 107524000, "free_cash_flow": 283620000, "dividends_paid": 15105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64191, "ticker_id": 5869, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164979000", "ebitda": "259472000", "netIncome": "102243000", "grossProfit": "387255000", "depreciation": "None", "totalRevenue": "849837000", "costOfRevenue": "462582000", "interestIncome": "1967000", "incomeBeforeTax": "112240000", "interestExpense": "52491000", "operatingIncome": "149983000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9997000", "reportedCurrency": "USD", "netInterestIncome": "-50524000", "nonInterestIncome": "None", "operatingExpenses": "237272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94493000", "sellingGeneralAndAdministrative": "216328000", "netIncomeFromContinuingOperations": "102243000" }, "balance": { "goodwill": "3943571000", "inventory": "638080000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "8394620000", "longTermDebt": "3981105000", "shortTermDebt": "15691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1091746000", "reportedCurrency": "USD", "retainedEarnings": "1383877000", "totalLiabilities": "4703116000", "otherCurrentAssets": "114086000", "totalCurrentAssets": "1616304000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778316000", "currentAccountsPayable": "193261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4053264000", "totalShareholderEquity": "3691504000", "capitalLeaseObligations": "72159000", "otherCurrentLiabilities": "251385000", "totalCurrentLiabilities": "525178000", "otherNonCurrentLiabilities": "54500000", "totalNonCurrentLiabilities": "4177938000", "cashAndShortTermInvestments": "329213000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "1091746000", "cashAndCashEquivalentsAtCarryingValue": "329213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102243000", "profitLoss": "None", "dividendPayout": "15105000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7836000", "operatingCashflow": "176096000", "capitalExpenditures": "107524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165391000", "cashflowFromInvestment": "-107911000", "stockBasedCompensation": "15510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 849837000, "cost_of_revenue": 462582000, "gross_profit": 387255000, "research_and_development": 81447000, "selling_general_admin": 216328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164979000, "depreciation_amortisation": 94493000, "ebitda": 259472000, "interest_expense": 52491000, "interest_income": null, "other_non_operating": null, "pretax_income": 112240000, "tax_provision": 9997000, "effective_tax_rate": null, "net_income": 102243000, "net_income_continuing_ops": 102243000, "net_income_to_common": 102243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329213000, "short_term_investments": null, "net_receivables": 534925000, "inventory": 638080000, "other_current_assets": null, "total_current_assets": 1616304000, "net_ppe": null, "goodwill": 3943571000, "intangible_assets": 1091746000, "goodwill_and_intangibles": 5035317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6778316000, "total_assets": 8394620000, "short_term_debt": 15691000, "accounts_payable": 193261000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525178000, "long_term_debt": 3981105000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4177938000, "total_liabilities": 4703116000, "total_debt": 3996796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1383877000, "total_equity": 3691504000, "shares_outstanding": 151900000, "operating_cash_flow": 176096000, "stock_based_compensation": 15510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107911000, "dividends_paid": 15105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165391000, "free_cash_flow": 283620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164979000", "ebitda": "259472000", "netIncome": "102243000", "grossProfit": "387255000", "depreciation": "None", "totalRevenue": "849837000", "costOfRevenue": "462582000", "interestIncome": "1967000", "incomeBeforeTax": "112240000", "interestExpense": "52491000", "operatingIncome": "149983000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9997000", "reportedCurrency": "USD", "netInterestIncome": "-50524000", "nonInterestIncome": "None", "operatingExpenses": "237272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81447000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94493000", "sellingGeneralAndAdministrative": "216328000", "netIncomeFromContinuingOperations": "102243000" }, "balance": { "goodwill": "3943571000", "inventory": "638080000", "commonStock": "1513000", "currentDebt": "None", "investments": "None", "totalAssets": "8394620000", "longTermDebt": "3981105000", "shortTermDebt": "15691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1091746000", "reportedCurrency": "USD", "retainedEarnings": "1383877000", "totalLiabilities": "4703116000", "otherCurrentAssets": "114086000", "totalCurrentAssets": "1616304000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "534925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6778316000", "currentAccountsPayable": "193261000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4053264000", "totalShareholderEquity": "3691504000", "capitalLeaseObligations": "72159000", "otherCurrentLiabilities": "251385000", "totalCurrentLiabilities": "525178000", "otherNonCurrentLiabilities": "54500000", "totalNonCurrentLiabilities": "4177938000", "cashAndShortTermInvestments": "329213000", "commonStockSharesOutstanding": "151900000", "intangibleAssetsExcludingGoodwill": "1091746000", "cashAndCashEquivalentsAtCarryingValue": "329213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102243000", "profitLoss": "None", "dividendPayout": "15105000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7836000", "operatingCashflow": "176096000", "capitalExpenditures": "107524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165391000", "cashflowFromInvestment": "-107911000", "stockBasedCompensation": "15510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94493000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 807694000, "cost_of_revenue": 435869000, "gross_profit": 371825000, "ebit": 137700000, "ebitda": 231046000, "pretax_income": 85772000, "tax_provision": 8190000, "net_income": 77582000, "net_income_to_common": 77582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432072000, "total_current_assets": 1715089000, "total_assets": 8472757000, "short_term_debt": 65000000, "long_term_debt": 4060690000, "total_debt": 4125690000, "total_liabilities": 4880247000, "total_equity": 3592510000, "shares_outstanding": 151924000, "goodwill_and_intangibles": 5085205000 }, "cash_flow": { "operating_cash_flow": 197227000, "capital_expenditure": 82193000, "free_cash_flow": 279420000, "dividends_paid": 15123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64193, "ticker_id": 5869, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137700000", "ebitda": "231046000", "netIncome": "77582000", "grossProfit": "371825000", "depreciation": "None", "totalRevenue": "807694000", "costOfRevenue": "435869000", "interestIncome": "1247000", "incomeBeforeTax": "85772000", "interestExpense": "51666000", "operatingIncome": "136241000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8190000", "reportedCurrency": "USD", "netInterestIncome": "-50419000", "nonInterestIncome": "None", "operatingExpenses": "235584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93346000", "sellingGeneralAndAdministrative": "118329000", "netIncomeFromContinuingOperations": "77582000" }, "balance": { "goodwill": "3946575000", "inventory": "643034000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "8472757000", "longTermDebt": "4060690000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1138630000", "reportedCurrency": "USD", "retainedEarnings": "1296839000", "totalLiabilities": "4880247000", "otherCurrentAssets": "136818000", "totalCurrentAssets": "1715089000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "-6379000", "currentNetReceivables": "503165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6757668000", "currentAccountsPayable": "174189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198707000", "totalShareholderEquity": "3592510000", "capitalLeaseObligations": "73017000", "otherCurrentLiabilities": "257066000", "totalCurrentLiabilities": "586691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4293556000", "cashAndShortTermInvestments": "432072000", "commonStockSharesOutstanding": "151924000", "intangibleAssetsExcludingGoodwill": "1138630000", "cashAndCashEquivalentsAtCarryingValue": "432072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77582000", "profitLoss": "None", "dividendPayout": "15123000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18213000", "operatingCashflow": "197227000", "capitalExpenditures": "82193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13726000", "cashflowFromInvestment": "-80962000", "stockBasedCompensation": "15552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807694000, "cost_of_revenue": 435869000, "gross_profit": 371825000, "research_and_development": 80903000, "selling_general_admin": 118329000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137700000, "depreciation_amortisation": 93346000, "ebitda": 231046000, "interest_expense": 51666000, "interest_income": null, "other_non_operating": null, "pretax_income": 85772000, "tax_provision": 8190000, "effective_tax_rate": null, "net_income": 77582000, "net_income_continuing_ops": 77582000, "net_income_to_common": 77582000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432072000, "short_term_investments": -6379000, "net_receivables": 503165000, "inventory": 643034000, "other_current_assets": null, "total_current_assets": 1715089000, "net_ppe": null, "goodwill": 3946575000, "intangible_assets": 1138630000, "goodwill_and_intangibles": 5085205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6757668000, "total_assets": 8472757000, "short_term_debt": 65000000, "accounts_payable": 174189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 586691000, "long_term_debt": 4060690000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4293556000, "total_liabilities": 4880247000, "total_debt": 4125690000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1296839000, "total_equity": 3592510000, "shares_outstanding": 151924000, "operating_cash_flow": 197227000, "stock_based_compensation": 15552000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80962000, "dividends_paid": 15123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13726000, "free_cash_flow": 279420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137700000", "ebitda": "231046000", "netIncome": "77582000", "grossProfit": "371825000", "depreciation": "None", "totalRevenue": "807694000", "costOfRevenue": "435869000", "interestIncome": "1247000", "incomeBeforeTax": "85772000", "interestExpense": "51666000", "operatingIncome": "136241000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8190000", "reportedCurrency": "USD", "netInterestIncome": "-50419000", "nonInterestIncome": "None", "operatingExpenses": "235584000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93346000", "sellingGeneralAndAdministrative": "118329000", "netIncomeFromContinuingOperations": "77582000" }, "balance": { "goodwill": "3946575000", "inventory": "643034000", "commonStock": "1512000", "currentDebt": "None", "investments": "None", "totalAssets": "8472757000", "longTermDebt": "4060690000", "shortTermDebt": "65000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1138630000", "reportedCurrency": "USD", "retainedEarnings": "1296839000", "totalLiabilities": "4880247000", "otherCurrentAssets": "136818000", "totalCurrentAssets": "1715089000", "currentLongTermDebt": "65000000", "longTermInvestments": "None", "shortTermInvestments": "-6379000", "currentNetReceivables": "503165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6757668000", "currentAccountsPayable": "174189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4198707000", "totalShareholderEquity": "3592510000", "capitalLeaseObligations": "73017000", "otherCurrentLiabilities": "257066000", "totalCurrentLiabilities": "586691000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4293556000", "cashAndShortTermInvestments": "432072000", "commonStockSharesOutstanding": "151924000", "intangibleAssetsExcludingGoodwill": "1138630000", "cashAndCashEquivalentsAtCarryingValue": "432072000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77582000", "profitLoss": "None", "dividendPayout": "15123000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-18213000", "operatingCashflow": "197227000", "capitalExpenditures": "82193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13726000", "cashflowFromInvestment": "-80962000", "stockBasedCompensation": "15552000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93324000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 812700000, "cost_of_revenue": 436900000, "gross_profit": 375800000, "ebit": 128300000, "ebitda": 223200000, "pretax_income": 74400000, "tax_provision": 6700000, "net_income": 67700000, "net_income_to_common": 67700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320008000, "total_current_assets": 1576786000, "total_assets": 8336586000, "short_term_debt": 62416000, "long_term_debt": 4122233000, "total_debt": 4184649000, "total_liabilities": 4834196000, "total_equity": 3502390000, "shares_outstanding": 151819000, "goodwill_and_intangibles": 5128848000 }, "cash_flow": { "operating_cash_flow": 111212000, "capital_expenditure": 59269000, "free_cash_flow": 170481000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64194, "ticker_id": 5869, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128300000", "ebitda": "223200000", "netIncome": "67700000", "grossProfit": "375800000", "depreciation": "None", "totalRevenue": "812700000", "costOfRevenue": "436900000", "interestIncome": "1160000", "incomeBeforeTax": "74400000", "interestExpense": "53687000", "operatingIncome": "130100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-52527000", "nonInterestIncome": "None", "operatingExpenses": "245700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "152433000", "netIncomeFromContinuingOperations": "67696000" }, "balance": { "goodwill": "3943893000", "inventory": "633373000", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "8336586000", "longTermDebt": "4122233000", "shortTermDebt": "62416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1184955000", "reportedCurrency": "USD", "retainedEarnings": "1234487000", "totalLiabilities": "4834196000", "otherCurrentAssets": "166298000", "totalCurrentAssets": "1576786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16578000", "currentNetReceivables": "457107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6759800000", "currentAccountsPayable": "141579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4194033000", "totalShareholderEquity": "3502390000", "capitalLeaseObligations": "71800000", "otherCurrentLiabilities": "182683000", "totalCurrentLiabilities": "439858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4394338000", "cashAndShortTermInvestments": "320008000", "commonStockSharesOutstanding": "151819000", "intangibleAssetsExcludingGoodwill": "1184955000", "cashAndCashEquivalentsAtCarryingValue": "320008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67696000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15797000", "operatingCashflow": "111212000", "capitalExpenditures": "59269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70009000", "cashflowFromInvestment": "-59222000", "stockBasedCompensation": "26889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94920000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812700000, "cost_of_revenue": 436900000, "gross_profit": 375800000, "research_and_development": 81900000, "selling_general_admin": 152433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128300000, "depreciation_amortisation": 94900000, "ebitda": 223200000, "interest_expense": 53687000, "interest_income": null, "other_non_operating": null, "pretax_income": 74400000, "tax_provision": 6700000, "effective_tax_rate": null, "net_income": 67700000, "net_income_continuing_ops": 67696000, "net_income_to_common": 67700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320008000, "short_term_investments": 16578000, "net_receivables": 457107000, "inventory": 633373000, "other_current_assets": null, "total_current_assets": 1576786000, "net_ppe": null, "goodwill": 3943893000, "intangible_assets": 1184955000, "goodwill_and_intangibles": 5128848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6759800000, "total_assets": 8336586000, "short_term_debt": 62416000, "accounts_payable": 141579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439858000, "long_term_debt": 4122233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4394338000, "total_liabilities": 4834196000, "total_debt": 4184649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1234487000, "total_equity": 3502390000, "shares_outstanding": 151819000, "operating_cash_flow": 111212000, "stock_based_compensation": 26889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59222000, "dividends_paid": 15099000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70009000, "free_cash_flow": 170481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128300000", "ebitda": "223200000", "netIncome": "67700000", "grossProfit": "375800000", "depreciation": "None", "totalRevenue": "812700000", "costOfRevenue": "436900000", "interestIncome": "1160000", "incomeBeforeTax": "74400000", "interestExpense": "53687000", "operatingIncome": "130100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6700000", "reportedCurrency": "USD", "netInterestIncome": "-52527000", "nonInterestIncome": "None", "operatingExpenses": "245700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "436900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94900000", "sellingGeneralAndAdministrative": "152433000", "netIncomeFromContinuingOperations": "67696000" }, "balance": { "goodwill": "3943893000", "inventory": "633373000", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "8336586000", "longTermDebt": "4122233000", "shortTermDebt": "62416000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1184955000", "reportedCurrency": "USD", "retainedEarnings": "1234487000", "totalLiabilities": "4834196000", "otherCurrentAssets": "166298000", "totalCurrentAssets": "1576786000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16578000", "currentNetReceivables": "457107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6759800000", "currentAccountsPayable": "141579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4194033000", "totalShareholderEquity": "3502390000", "capitalLeaseObligations": "71800000", "otherCurrentLiabilities": "182683000", "totalCurrentLiabilities": "439858000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4394338000", "cashAndShortTermInvestments": "320008000", "commonStockSharesOutstanding": "151819000", "intangibleAssetsExcludingGoodwill": "1184955000", "cashAndCashEquivalentsAtCarryingValue": "320008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67696000", "profitLoss": "None", "dividendPayout": "15099000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-15797000", "operatingCashflow": "111212000", "capitalExpenditures": "59269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70009000", "cashflowFromInvestment": "-59222000", "stockBasedCompensation": "26889000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15099000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94920000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 771000000, "cost_of_revenue": 419200000, "gross_profit": 351800000, "ebit": 106300000, "ebitda": 201800000, "pretax_income": 48700000, "tax_provision": 3400000, "net_income": 45300000, "net_income_to_common": 45300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 340682000, "total_current_assets": 1575447000, "total_assets": 8364723000, "short_term_debt": 65977999, "long_term_debt": 4172942000, "total_debt": 4238919999, "total_liabilities": 4934553000, "total_equity": 3430170000, "shares_outstanding": 151718000, "goodwill_and_intangibles": 5175636000 }, "cash_flow": { "operating_cash_flow": 147186000, "capital_expenditure": 66620000, "free_cash_flow": 213806000, "dividends_paid": 15256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64195, "ticker_id": 5869, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106300000", "ebitda": "201800000", "netIncome": "45300000", "grossProfit": "351800000", "depreciation": "None", "totalRevenue": "771000000", "costOfRevenue": "419200000", "interestIncome": "2994000", "incomeBeforeTax": "48700000", "interestExpense": "57373000", "operatingIncome": "117600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-54379000", "nonInterestIncome": "None", "operatingExpenses": "234200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95500000", "sellingGeneralAndAdministrative": "112200000", "netIncomeFromContinuingOperations": "45266000" }, "balance": { "goodwill": "3944347000", "inventory": "625668000", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "8364723000", "longTermDebt": "4172942000", "shortTermDebt": "65977999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1231289000", "reportedCurrency": "USD", "retainedEarnings": "1181991000", "totalLiabilities": "4934553000", "otherCurrentAssets": "184603000", "totalCurrentAssets": "1575447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18135000", "currentNetReceivables": "424494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789276000", "currentAccountsPayable": "131150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245606000", "totalShareholderEquity": "3430170000", "capitalLeaseObligations": "72664000", "otherCurrentLiabilities": "338832000", "totalCurrentLiabilities": "469982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4464571000", "cashAndShortTermInvestments": "340682000", "commonStockSharesOutstanding": "151718000", "intangibleAssetsExcludingGoodwill": "1231289000", "cashAndCashEquivalentsAtCarryingValue": "340682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45266000", "profitLoss": "None", "dividendPayout": "15256000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34862000", "operatingCashflow": "147186000", "capitalExpenditures": "66620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439861000", "cashflowFromInvestment": "181016000", "stockBasedCompensation": "7908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 771000000, "cost_of_revenue": 419200000, "gross_profit": 351800000, "research_and_development": 71800000, "selling_general_admin": 112200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106300000, "depreciation_amortisation": 95500000, "ebitda": 201800000, "interest_expense": 57373000, "interest_income": null, "other_non_operating": null, "pretax_income": 48700000, "tax_provision": 3400000, "effective_tax_rate": null, "net_income": 45300000, "net_income_continuing_ops": 45266000, "net_income_to_common": 45300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 340682000, "short_term_investments": 18135000, "net_receivables": 424494000, "inventory": 625668000, "other_current_assets": null, "total_current_assets": 1575447000, "net_ppe": null, "goodwill": 3944347000, "intangible_assets": 1231289000, "goodwill_and_intangibles": 5175636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6789276000, "total_assets": 8364723000, "short_term_debt": 65977999, "accounts_payable": 131150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 469982000, "long_term_debt": 4172942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4464571000, "total_liabilities": 4934553000, "total_debt": 4238919999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1181991000, "total_equity": 3430170000, "shares_outstanding": 151718000, "operating_cash_flow": 147186000, "stock_based_compensation": 7908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 181016000, "dividends_paid": 15256000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -439861000, "free_cash_flow": 213806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106300000", "ebitda": "201800000", "netIncome": "45300000", "grossProfit": "351800000", "depreciation": "None", "totalRevenue": "771000000", "costOfRevenue": "419200000", "interestIncome": "2994000", "incomeBeforeTax": "48700000", "interestExpense": "57373000", "operatingIncome": "117600000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3400000", "reportedCurrency": "USD", "netInterestIncome": "-54379000", "nonInterestIncome": "None", "operatingExpenses": "234200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "419200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95500000", "sellingGeneralAndAdministrative": "112200000", "netIncomeFromContinuingOperations": "45266000" }, "balance": { "goodwill": "3944347000", "inventory": "625668000", "commonStock": "1510000", "currentDebt": "None", "investments": "None", "totalAssets": "8364723000", "longTermDebt": "4172942000", "shortTermDebt": "65977999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1231289000", "reportedCurrency": "USD", "retainedEarnings": "1181991000", "totalLiabilities": "4934553000", "otherCurrentAssets": "184603000", "totalCurrentAssets": "1575447000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "18135000", "currentNetReceivables": "424494000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6789276000", "currentAccountsPayable": "131150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4245606000", "totalShareholderEquity": "3430170000", "capitalLeaseObligations": "72664000", "otherCurrentLiabilities": "338832000", "totalCurrentLiabilities": "469982000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4464571000", "cashAndShortTermInvestments": "340682000", "commonStockSharesOutstanding": "151718000", "intangibleAssetsExcludingGoodwill": "1231289000", "cashAndCashEquivalentsAtCarryingValue": "340682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45266000", "profitLoss": "None", "dividendPayout": "15256000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34862000", "operatingCashflow": "147186000", "capitalExpenditures": "66620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-439861000", "cashflowFromInvestment": "181016000", "stockBasedCompensation": "7908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15256000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95502000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 812291000, "cost_of_revenue": 467611000, "gross_profit": 344680000, "ebit": 94362000, "ebitda": 187904000, "pretax_income": 26713000, "tax_provision": -11264000, "net_income": 37977000, "net_income_to_common": 37977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456929000, "total_current_assets": 1977327000, "total_assets": 8812591000, "short_term_debt": 69051000, "long_term_debt": 4577141000, "total_debt": 4646192000, "total_liabilities": 5403997000, "total_equity": 3408594000, "shares_outstanding": 151331000, "goodwill_and_intangibles": 5227829000 }, "cash_flow": { "operating_cash_flow": 150650000, "capital_expenditure": 128665000, "free_cash_flow": 279315000, "dividends_paid": 15019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64196, "ticker_id": 5869, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94362000", "ebitda": "187904000", "netIncome": "37977000", "grossProfit": "344680000", "depreciation": "None", "totalRevenue": "812291000", "costOfRevenue": "467611000", "interestIncome": "5403000", "incomeBeforeTax": "26713000", "interestExpense": "67504000", "operatingIncome": "101017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11264000", "reportedCurrency": "USD", "netInterestIncome": "-62101000", "nonInterestIncome": "None", "operatingExpenses": "243663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67567000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93542000", "sellingGeneralAndAdministrative": "90394000", "netIncomeFromContinuingOperations": "37977000" }, "balance": { "goodwill": "3945860000", "inventory": "607051000", "commonStock": "1506000", "currentDebt": "None", "investments": "None", "totalAssets": "8812591000", "longTermDebt": "4577141000", "shortTermDebt": "69051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1281969000", "reportedCurrency": "USD", "retainedEarnings": "1151765000", "totalLiabilities": "5403997000", "otherCurrentAssets": "113663000", "totalCurrentAssets": "1977327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21451000", "currentNetReceivables": "457052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6835264000", "currentAccountsPayable": "134211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4646127000", "totalShareholderEquity": "3408594000", "capitalLeaseObligations": "68986000", "otherCurrentLiabilities": "379784000", "totalCurrentLiabilities": "513995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4890002000", "cashAndShortTermInvestments": "456929000", "commonStockSharesOutstanding": "151331000", "intangibleAssetsExcludingGoodwill": "1281969000", "cashAndCashEquivalentsAtCarryingValue": "456929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37977000", "profitLoss": "None", "dividendPayout": "15019000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39411000", "operatingCashflow": "150650000", "capitalExpenditures": "128665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-872621000", "cashflowFromInvestment": "575797000", "stockBasedCompensation": "8955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 812291000, "cost_of_revenue": 467611000, "gross_profit": 344680000, "research_and_development": 67567000, "selling_general_admin": 90394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94362000, "depreciation_amortisation": 93542000, "ebitda": 187904000, "interest_expense": 67504000, "interest_income": null, "other_non_operating": null, "pretax_income": 26713000, "tax_provision": -11264000, "effective_tax_rate": null, "net_income": 37977000, "net_income_continuing_ops": 37977000, "net_income_to_common": 37977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456929000, "short_term_investments": 21451000, "net_receivables": 457052000, "inventory": 607051000, "other_current_assets": null, "total_current_assets": 1977327000, "net_ppe": null, "goodwill": 3945860000, "intangible_assets": 1281969000, "goodwill_and_intangibles": 5227829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6835264000, "total_assets": 8812591000, "short_term_debt": 69051000, "accounts_payable": 134211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 513995000, "long_term_debt": 4577141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4890002000, "total_liabilities": 5403997000, "total_debt": 4646192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1151765000, "total_equity": 3408594000, "shares_outstanding": 151331000, "operating_cash_flow": 150650000, "stock_based_compensation": 8955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 575797000, "dividends_paid": 15019000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -872621000, "free_cash_flow": 279315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94362000", "ebitda": "187904000", "netIncome": "37977000", "grossProfit": "344680000", "depreciation": "None", "totalRevenue": "812291000", "costOfRevenue": "467611000", "interestIncome": "5403000", "incomeBeforeTax": "26713000", "interestExpense": "67504000", "operatingIncome": "101017000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-11264000", "reportedCurrency": "USD", "netInterestIncome": "-62101000", "nonInterestIncome": "None", "operatingExpenses": "243663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "67567000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "467611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93542000", "sellingGeneralAndAdministrative": "90394000", "netIncomeFromContinuingOperations": "37977000" }, "balance": { "goodwill": "3945860000", "inventory": "607051000", "commonStock": "1506000", "currentDebt": "None", "investments": "None", "totalAssets": "8812591000", "longTermDebt": "4577141000", "shortTermDebt": "69051000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1281969000", "reportedCurrency": "USD", "retainedEarnings": "1151765000", "totalLiabilities": "5403997000", "otherCurrentAssets": "113663000", "totalCurrentAssets": "1977327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21451000", "currentNetReceivables": "457052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6835264000", "currentAccountsPayable": "134211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4646127000", "totalShareholderEquity": "3408594000", "capitalLeaseObligations": "68986000", "otherCurrentLiabilities": "379784000", "totalCurrentLiabilities": "513995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4890002000", "cashAndShortTermInvestments": "456929000", "commonStockSharesOutstanding": "151331000", "intangibleAssetsExcludingGoodwill": "1281969000", "cashAndCashEquivalentsAtCarryingValue": "456929000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37977000", "profitLoss": "None", "dividendPayout": "15019000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39411000", "operatingCashflow": "150650000", "capitalExpenditures": "128665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-872621000", "cashflowFromInvestment": "575797000", "stockBasedCompensation": "8955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15019000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93542000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 888239000, "cost_of_revenue": 521165000, "gross_profit": 367074000, "ebit": 109044000, "ebitda": 199914000, "pretax_income": 31085000, "tax_provision": -2127000, "net_income": 33212000, "net_income_to_common": 33212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594020000, "total_current_assets": 2943560000, "total_assets": 9824616000, "short_term_debt": 77659000, "long_term_debt": 5425496000, "total_debt": 5503155000, "total_liabilities": 6456327000, "total_equity": 3368289000, "shares_outstanding": 151229000, "goodwill_and_intangibles": 5322399000 }, "cash_flow": { "operating_cash_flow": 200023000, "capital_expenditure": 78139000, "free_cash_flow": 278162000, "dividends_paid": 15052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64198, "ticker_id": 5869, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109044000", "ebitda": "199914000", "netIncome": "33212000", "grossProfit": "367074000", "depreciation": "None", "totalRevenue": "888239000", "costOfRevenue": "521165000", "interestIncome": "2226000", "incomeBeforeTax": "31085000", "interestExpense": "77820000", "operatingIncome": "117061000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2127000", "reportedCurrency": "USD", "netInterestIncome": "-75594000", "nonInterestIncome": "None", "operatingExpenses": "250013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66810000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90870000", "sellingGeneralAndAdministrative": "116051000", "netIncomeFromContinuingOperations": "33212000" }, "balance": { "goodwill": "3954036000", "inventory": "662169000", "commonStock": "1504000", "currentDebt": "None", "investments": "None", "totalAssets": "9824616000", "longTermDebt": "5425496000", "shortTermDebt": "77659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1368363000", "reportedCurrency": "USD", "retainedEarnings": "1128907000", "totalLiabilities": "6456327000", "otherCurrentAssets": "111223000", "totalCurrentAssets": "2943560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31827000", "currentNetReceivables": "463083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6881056000", "currentAccountsPayable": "139637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5496843000", "totalShareholderEquity": "3368289000", "capitalLeaseObligations": "71347000", "otherCurrentLiabilities": "543522000", "totalCurrentLiabilities": "683159000", "otherNonCurrentLiabilities": "276325000", "totalNonCurrentLiabilities": "5773168000", "cashAndShortTermInvestments": "594020000", "commonStockSharesOutstanding": "151229000", "intangibleAssetsExcludingGoodwill": "1368363000", "cashAndCashEquivalentsAtCarryingValue": "594020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33212000", "profitLoss": "None", "dividendPayout": "15052000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "68349000", "operatingCashflow": "200023000", "capitalExpenditures": "78139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91425000", "cashflowFromInvestment": "-76586000", "stockBasedCompensation": "10280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888239000, "cost_of_revenue": 521165000, "gross_profit": 367074000, "research_and_development": 66810000, "selling_general_admin": 116051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109044000, "depreciation_amortisation": 90870000, "ebitda": 199914000, "interest_expense": 77820000, "interest_income": null, "other_non_operating": null, "pretax_income": 31085000, "tax_provision": -2127000, "effective_tax_rate": null, "net_income": 33212000, "net_income_continuing_ops": 33212000, "net_income_to_common": 33212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594020000, "short_term_investments": 31827000, "net_receivables": 463083000, "inventory": 662169000, "other_current_assets": null, "total_current_assets": 2943560000, "net_ppe": null, "goodwill": 3954036000, "intangible_assets": 1368363000, "goodwill_and_intangibles": 5322399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6881056000, "total_assets": 9824616000, "short_term_debt": 77659000, "accounts_payable": 139637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683159000, "long_term_debt": 5425496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5773168000, "total_liabilities": 6456327000, "total_debt": 5503155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1128907000, "total_equity": 3368289000, "shares_outstanding": 151229000, "operating_cash_flow": 200023000, "stock_based_compensation": 10280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76586000, "dividends_paid": 15052000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91425000, "free_cash_flow": 278162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109044000", "ebitda": "199914000", "netIncome": "33212000", "grossProfit": "367074000", "depreciation": "None", "totalRevenue": "888239000", "costOfRevenue": "521165000", "interestIncome": "2226000", "incomeBeforeTax": "31085000", "interestExpense": "77820000", "operatingIncome": "117061000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2127000", "reportedCurrency": "USD", "netInterestIncome": "-75594000", "nonInterestIncome": "None", "operatingExpenses": "250013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "66810000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90870000", "sellingGeneralAndAdministrative": "116051000", "netIncomeFromContinuingOperations": "33212000" }, "balance": { "goodwill": "3954036000", "inventory": "662169000", "commonStock": "1504000", "currentDebt": "None", "investments": "None", "totalAssets": "9824616000", "longTermDebt": "5425496000", "shortTermDebt": "77659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1368363000", "reportedCurrency": "USD", "retainedEarnings": "1128907000", "totalLiabilities": "6456327000", "otherCurrentAssets": "111223000", "totalCurrentAssets": "2943560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "31827000", "currentNetReceivables": "463083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6881056000", "currentAccountsPayable": "139637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5496843000", "totalShareholderEquity": "3368289000", "capitalLeaseObligations": "71347000", "otherCurrentLiabilities": "543522000", "totalCurrentLiabilities": "683159000", "otherNonCurrentLiabilities": "276325000", "totalNonCurrentLiabilities": "5773168000", "cashAndShortTermInvestments": "594020000", "commonStockSharesOutstanding": "151229000", "intangibleAssetsExcludingGoodwill": "1368363000", "cashAndCashEquivalentsAtCarryingValue": "594020000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33212000", "profitLoss": "None", "dividendPayout": "15052000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "68349000", "operatingCashflow": "200023000", "capitalExpenditures": "78139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91425000", "cashflowFromInvestment": "-76586000", "stockBasedCompensation": "10280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15052000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "100279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90870000", "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": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "income_statement": { "revenue": 901000000, "cost_of_revenue": 516834000, "gross_profit": 384166000, "ebit": 262193000, "ebitda": 360592000, "pretax_income": 181155000, "tax_provision": -16491000, "net_income": 197646000, "net_income_to_common": 197646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 567017000, "total_current_assets": 2968548000, "total_assets": 9913024000, "short_term_debt": 151965000, "long_term_debt": 5492011000, "total_debt": 5643976000, "total_liabilities": 6560819000, "total_equity": 3352205000, "shares_outstanding": 150837000, "goodwill_and_intangibles": 5391957000 }, "cash_flow": { "operating_cash_flow": 127018000, "capital_expenditure": 116051000, "free_cash_flow": 243069000, "dividends_paid": 14980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 64199, "ticker_id": 5869, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:40:10.860115+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "262193000", "ebitda": "360592000", "netIncome": "197646000", "grossProfit": "384166000", "depreciation": "None", "totalRevenue": "901000000", "costOfRevenue": "516834000", "interestIncome": "2303000", "incomeBeforeTax": "181155000", "interestExpense": "80908000", "operatingIncome": "267614000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16491000", "reportedCurrency": "USD", "netInterestIncome": "-78605000", "nonInterestIncome": "None", "operatingExpenses": "116552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71030000", "otherNonOperatingIncome": "-5551000", "costofGoodsAndServicesSold": "516834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98399000", "sellingGeneralAndAdministrative": "145596000", "netIncomeFromContinuingOperations": "197776000" }, "balance": { "goodwill": "3970247000", "inventory": "740351000", "commonStock": "1503000", "currentDebt": "None", "investments": "None", "totalAssets": "9913024000", "longTermDebt": "5492011000", "shortTermDebt": "151965000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1421710000", "reportedCurrency": "USD", "retainedEarnings": "1110818000", "totalLiabilities": "6560819000", "otherCurrentAssets": "117799000", "totalCurrentAssets": "2968548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34382000", "currentNetReceivables": "435973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6944476000", "currentAccountsPayable": "132157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1364760000", "shortLongTermDebtTotal": "5643976000", "totalShareholderEquity": "3352205000", "capitalLeaseObligations": "69405000", "otherCurrentLiabilities": "514132000", "totalCurrentLiabilities": "646289000", "otherNonCurrentLiabilities": "52046000", "totalNonCurrentLiabilities": "5914530000", "cashAndShortTermInvestments": "567017000", "commonStockSharesOutstanding": "150837000", "intangibleAssetsExcludingGoodwill": "1421710000", "cashAndCashEquivalentsAtCarryingValue": "567017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197646000", "profitLoss": "None", "dividendPayout": "14980000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29843000", "operatingCashflow": "127018000", "capitalExpenditures": "116051000", "changeInReceivables": "9562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312101000", "cashflowFromInvestment": "54217000", "stockBasedCompensation": "11458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98399000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 901000000, "cost_of_revenue": 516834000, "gross_profit": 384166000, "research_and_development": 71030000, "selling_general_admin": 145596000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 262193000, "depreciation_amortisation": 98399000, "ebitda": 360592000, "interest_expense": 80908000, "interest_income": null, "other_non_operating": null, "pretax_income": 181155000, "tax_provision": -16491000, "effective_tax_rate": null, "net_income": 197646000, "net_income_continuing_ops": 197776000, "net_income_to_common": 197646000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 567017000, "short_term_investments": 34382000, "net_receivables": 435973000, "inventory": 740351000, "other_current_assets": null, "total_current_assets": 2968548000, "net_ppe": null, "goodwill": 3970247000, "intangible_assets": 1421710000, "goodwill_and_intangibles": 5391957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6944476000, "total_assets": 9913024000, "short_term_debt": 151965000, "accounts_payable": 132157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646289000, "long_term_debt": 5492011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5914530000, "total_liabilities": 6560819000, "total_debt": 5643976000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1110818000, "total_equity": 3352205000, "shares_outstanding": 150837000, "operating_cash_flow": 127018000, "stock_based_compensation": 11458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 54217000, "dividends_paid": 14980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -312101000, "free_cash_flow": 243069000, "net_change_in_cash": -130866000 }, "raw_data": { "income": { "ebit": "262193000", "ebitda": "360592000", "netIncome": "197646000", "grossProfit": "384166000", "depreciation": "None", "totalRevenue": "901000000", "costOfRevenue": "516834000", "interestIncome": "2303000", "incomeBeforeTax": "181155000", "interestExpense": "80908000", "operatingIncome": "267614000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-16491000", "reportedCurrency": "USD", "netInterestIncome": "-78605000", "nonInterestIncome": "None", "operatingExpenses": "116552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71030000", "otherNonOperatingIncome": "-5551000", "costofGoodsAndServicesSold": "516834000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98399000", "sellingGeneralAndAdministrative": "145596000", "netIncomeFromContinuingOperations": "197776000" }, "balance": { "goodwill": "3970247000", "inventory": "740351000", "commonStock": "1503000", "currentDebt": "None", "investments": "None", "totalAssets": "9913024000", "longTermDebt": "5492011000", "shortTermDebt": "151965000", "treasuryStock": "-7112000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1421710000", "reportedCurrency": "USD", "retainedEarnings": "1110818000", "totalLiabilities": "6560819000", "otherCurrentAssets": "117799000", "totalCurrentAssets": "2968548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "34382000", "currentNetReceivables": "435973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6944476000", "currentAccountsPayable": "132157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1364760000", "shortLongTermDebtTotal": "5643976000", "totalShareholderEquity": "3352205000", "capitalLeaseObligations": "69405000", "otherCurrentLiabilities": "514132000", "totalCurrentLiabilities": "646289000", "otherNonCurrentLiabilities": "52046000", "totalNonCurrentLiabilities": "5914530000", "cashAndShortTermInvestments": "567017000", "commonStockSharesOutstanding": "150837000", "intangibleAssetsExcludingGoodwill": "1421710000", "cashAndCashEquivalentsAtCarryingValue": "567017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197646000", "profitLoss": "None", "dividendPayout": "14980000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "29843000", "operatingCashflow": "127018000", "capitalExpenditures": "116051000", "changeInReceivables": "9562000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-312101000", "cashflowFromInvestment": "54217000", "stockBasedCompensation": "11458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-130866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "18374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98399000", "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" ] } } }