{ "ticker": { "uuid": "f625bfb3-01bf-45e3-ad1b-66bed78d17a1", "symbol": "FLO", "name": "Flowers Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/" }, "ticker_metadata": { "id": 1544, "uuid": "f625bfb3-01bf-45e3-ad1b-66bed78d17a1", "symbol": "FLO", "name": "Flowers Foods Inc", "asset_type": "equity", "market_cap": 1619628000, "stock_exchange_id": 3, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Flowers Foods, Inc. produces and markets packaged bakery products in the United States. The company is headquartered in Thomasville, Georgia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f625bfb3-01bf-45e3-ad1b-66bed78d17a1", "symbol": "FLO", "name": "Flowers Foods Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/f625bfb3-01bf-45e3-ad1b-66bed78d17a1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.48, "value": 0.82, "quality": 0.22, "momentum": 0.03, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 7.48, "market_cap": 1590075960, "pe_ratio": 21.8171, "earnings_yield": 0.0458, "ebitda_to_ev": 0.1037, "shareholder_yield": 0.133, "roe": 0.056, "piotroski_f_score": 4, "momentum_12_1": -0.4603, "volatility_252d": 0.3197 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.052155+00:00", "batch_id": "" }, "size": { "price_close": 7.48, "market_cap": 1590075960, "market_cap_usd": 1590075960, "enterprise_value": 3387491441, "shares_outstanding": 212577000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.8171, "pb_ratio": 1.2208, "ptbv_ratio": null, "ps_ratio": 0.3015, "pcf_ratio": 3.7104, "pfcf_ratio": 2.8872, "ev_ebitda": 9.6403, "ev_ebit": 18.6701, "ev_sales": 0.6423, "ev_fcf": 6.151, "earnings_yield": 0.0458, "fcf_yield": 0.1626, "price_to_sales": 0.3015, "price_to_book": 1.2208, "price_to_cashflow": 3.7104, "ebitda_to_ev": 0.1037, "sales_yield": 1.5569 }, "yield": { "dividend_yield": 0.133, "buyback_yield": 0, "shareholder_yield": 0.133, "debt_paydown_yield": null, "total_yield": 0.133 }, "quality": { "gross_margin": 0.4799, "operating_margin": 0.0344, "net_margin": 0.0138, "ebitda_margin": 0.0666, "fcf_margin": 0.1044, "roe": 0.056, "roa": 0.0174, "roic": 0.041, "roc_greenblatt": null, "asset_turnover": 1.2615, "cash_conversion": 7.5564, "accruals_ratio": -0.0851, "sbc_to_revenue": 0.0062, "piotroski_f_score": 4, "altman_z_score": 1.9523, "earnings_stability_5y": 1.1583, "revenue_stability_5y": 0.0944, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6053, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2098, "net_debt_to_ebitda": 5.1152, "debt_to_assets": 0.4299, "interest_coverage": 2.3408, "current_ratio": 0.7706, "quick_ratio": 0.466, "net_debt": 1797415481, "local_beta": 0.0023, "volatility_252d": 0.3197, "volatility_60d": 0.7573, "max_drawdown_12m": -0.5308, "risk_adjusted_momentum": -1.44 }, "growth": { "revenue_growth_1y": 0.038, "revenue_growth_3y_cagr": 0.0303, "revenue_growth_5y_cagr": 0.0368, "eps_growth_1y": -0.6804, "eps_growth_3y_cagr": -0.284, "eps_growth_5y_cagr": -0.1126, "fcf_growth_1y": -0.0295, "book_value_growth_1y": -0.0755, "revenue_growth": 0.038, "earnings_growth": -0.6804 }, "momentum": { "price_return_1m": -0.1137, "price_return_3m": -0.178, "price_return_6m": -0.2873, "price_return_9m": -0.4692, "price_return_12m": -0.5217, "price_return_12m_ex1m": -0.4603, "momentum_6m": -0.2873, "momentum_12m": -0.5217, "momentum_12_1": -0.4603, "distance_from_52w_high": -0.5112, "distance_from_52w_low": 0.0418, "relative_strength": -0.6217 }, "raw_ttm": { "revenue_ttm": 5273826000, "gross_profit_ttm": 2530738000, "ebit_ttm": 181439000, "ebitda_ttm": 351388000, "net_income_ttm": 72882000, "eps_diluted_ttm": 0.3428, "operating_cash_flow_ttm": 428546000, "capital_expenditure_ttm": 122180000, "fcf_ttm": 550726000, "dividends_paid_ttm": 211413000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77513000, "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_current_liabilities": 988206000, "net_ppe": null, "total_assets": 4180630000, "total_debt": 1797427000, "total_equity": 1302446000, "net_working_capital": 246729481, "book_value_per_share": 6.1269, "retained_earnings": 839699000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227173000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 29, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 12, "rank_ev_ebitda": 37, "rank_ev_ebit": 66, "rank_earnings_yield": 57, "rank_fcf_yield": 22, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 59, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 79, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94 }, "composites": { "value_composite": 18, "quality_composite": 78, "momentum_composite": 97, "growth_composite": 98, "yield_composite": 4, "svqf_composite": 79, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 87, "overall_composite": 52, "quality_value_composite": 0.4247, "os_score": 0.48, "value_percentile": 0.82, "quality_percentile": 0.22, "momentum_percentile": 0.03, "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": 14, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 87, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4123, "ticker_id": 1544, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.052155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.48, "market_cap": 1590075960, "market_cap_usd": 1590075960, "enterprise_value": 3387491441, "shares_outstanding": 212577000, "fx_rate_to_usd": null, "pe_ratio": 21.81712851, "pb_ratio": 1.2208383, "ptbv_ratio": null, "ps_ratio": 0.3015033, "pcf_ratio": 3.71039739, "pfcf_ratio": 2.88723605, "ev_ebitda": 9.64031623, "ev_ebit": 18.6701395, "ev_sales": 0.64232143, "ev_fcf": 6.15095609, "earnings_yield": 0.04583555, "fcf_yield": 0.16257635, "dividend_yield": 0.1329578, "buyback_yield": 0, "shareholder_yield": 0.1329578, "debt_paydown_yield": null, "total_yield": 0.1329578, "gross_margin": 0.47986756, "operating_margin": 0.03440368, "net_margin": 0.01381957, "ebitda_margin": 0.06662867, "fcf_margin": 0.10442627, "roe": 0.05595779, "roa": 0.01743326, "roic": 0.04104728, "roc_greenblatt": null, "asset_turnover": 1.26149073, "cash_conversion": 7.55640625, "accruals_ratio": -0.08507426, "sbc_to_revenue": 0.00617351, "debt_to_equity": 2.20982981, "net_debt_to_ebitda": 5.11518743, "debt_to_assets": 0.42994166, "interest_coverage": 2.34075574, "current_ratio": 0.77062778, "quick_ratio": 0.4660162, "net_debt": 1797415481, "revenue_growth_1y": 0.03797104, "revenue_growth_3y_cagr": 0.03032859, "revenue_growth_5y_cagr": 0.03677816, "eps_growth_1y": -0.68044162, "eps_growth_3y_cagr": -0.28402758, "eps_growth_5y_cagr": -0.1125897, "fcf_growth_1y": -0.02949101, "book_value_growth_1y": -0.07548513, "piotroski_f_score": 4, "altman_z_score": 1.95231976, "earnings_stability_5y": 1.158295, "revenue_stability_5y": 0.09443, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11374408, "price_return_3m": -0.17802198, "price_return_6m": -0.28725249, "price_return_9m": -0.46923252, "price_return_12m": -0.52172078, "price_return_12m_ex1m": -0.46033735, "distance_from_52w_high": -0.51119098, "distance_from_52w_low": 0.04178273, "relative_strength": -0.62168436, "local_beta": 0.0023, "volatility_252d": 0.31967, "volatility_60d": 0.757286, "max_drawdown_12m": -0.53079562, "revenue_ttm": 5273826000, "gross_profit_ttm": 2530738000, "ebit_ttm": 181439000, "ebitda_ttm": 351388000, "net_income_ttm": 72882000, "eps_diluted_ttm": 0.34284988, "operating_cash_flow_ttm": 428546000, "capital_expenditure_ttm": 122180000, "fcf_ttm": 550726000, "dividends_paid_ttm": 211413000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77513000, "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_current_liabilities": 988206000, "net_ppe": null, "total_assets": 4180630000, "total_debt": 1797427000, "total_equity": 1302446000, "net_working_capital": 246729481, "book_value_per_share": 6.12693753, "retained_earnings": 839699000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227173000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 57, "rank_pb": 29, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 12, "rank_ev_ebitda": 37, "rank_ev_ebit": 66, "rank_earnings_yield": 57, "rank_fcf_yield": 22, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 59, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 79, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94, "value_composite": 18, "quality_composite": 78, "momentum_composite": 97, "growth_composite": 98, "yield_composite": 4, "svqf_composite": 79, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 87, "overall_composite": 52, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.48, "os": 0.48, "value": 0.82, "quality": 0.22, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.8171, "earnings_yield": 0.0458, "shareholder_yield": 0.133, "roe": 0.056, "momentum_12_1": -0.4603, "complete_fields": { "id": 4123, "ticker_id": 1544, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:05.052155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.48, "market_cap": 1590075960, "market_cap_usd": 1590075960, "enterprise_value": 3387491441, "shares_outstanding": 212577000, "fx_rate_to_usd": null, "pe_ratio": 21.81712851, "pb_ratio": 1.2208383, "ptbv_ratio": null, "ps_ratio": 0.3015033, "pcf_ratio": 3.71039739, "pfcf_ratio": 2.88723605, "ev_ebitda": 9.64031623, "ev_ebit": 18.6701395, "ev_sales": 0.64232143, "ev_fcf": 6.15095609, "earnings_yield": 0.04583555, "fcf_yield": 0.16257635, "dividend_yield": 0.1329578, "buyback_yield": 0, "shareholder_yield": 0.1329578, "debt_paydown_yield": null, "total_yield": 0.1329578, "gross_margin": 0.47986756, "operating_margin": 0.03440368, "net_margin": 0.01381957, "ebitda_margin": 0.06662867, "fcf_margin": 0.10442627, "roe": 0.05595779, "roa": 0.01743326, "roic": 0.04104728, "roc_greenblatt": null, "asset_turnover": 1.26149073, "cash_conversion": 7.55640625, "accruals_ratio": -0.08507426, "sbc_to_revenue": 0.00617351, "debt_to_equity": 2.20982981, "net_debt_to_ebitda": 5.11518743, "debt_to_assets": 0.42994166, "interest_coverage": 2.34075574, "current_ratio": 0.77062778, "quick_ratio": 0.4660162, "net_debt": 1797415481, "revenue_growth_1y": 0.03797104, "revenue_growth_3y_cagr": 0.03032859, "revenue_growth_5y_cagr": 0.03677816, "eps_growth_1y": -0.68044162, "eps_growth_3y_cagr": -0.28402758, "eps_growth_5y_cagr": -0.1125897, "fcf_growth_1y": -0.02949101, "book_value_growth_1y": -0.07548513, "piotroski_f_score": 4, "altman_z_score": 1.95231976, "earnings_stability_5y": 1.158295, "revenue_stability_5y": 0.09443, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11374408, "price_return_3m": -0.17802198, "price_return_6m": -0.28725249, "price_return_9m": -0.46923252, "price_return_12m": -0.52172078, "price_return_12m_ex1m": -0.46033735, "distance_from_52w_high": -0.51119098, "distance_from_52w_low": 0.04178273, "relative_strength": -0.62168436, "local_beta": 0.0023, "volatility_252d": 0.31967, "volatility_60d": 0.757286, "max_drawdown_12m": -0.53079562, "revenue_ttm": 5273826000, "gross_profit_ttm": 2530738000, "ebit_ttm": 181439000, "ebitda_ttm": 351388000, "net_income_ttm": 72882000, "eps_diluted_ttm": 0.34284988, "operating_cash_flow_ttm": 428546000, "capital_expenditure_ttm": 122180000, "fcf_ttm": 550726000, "dividends_paid_ttm": 211413000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77513000, "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_current_liabilities": 988206000, "net_ppe": null, "total_assets": 4180630000, "total_debt": 1797427000, "total_equity": 1302446000, "net_working_capital": 246729481, "book_value_per_share": 6.12693753, "retained_earnings": 839699000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -227173000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 57, "rank_pb": 29, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 12, "rank_ev_ebitda": 37, "rank_ev_ebit": 66, "rank_earnings_yield": 57, "rank_fcf_yield": 22, "rank_dividend_yield": 5, "rank_shareholder_yield": 6, "rank_total_yield": 6, "rank_roe": 59, "rank_roc": 50, "rank_roic": 65, "rank_gross_margin": 47, "rank_fcf_margin": 69, "rank_piotroski": 79, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 94, "rank_relative_strength": 94, "value_composite": 18, "quality_composite": 78, "momentum_composite": 97, "growth_composite": 98, "yield_composite": 4, "svqf_composite": 79, "vc1_composite": 11, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 87, "overall_composite": 52, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 14, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "ebit": 191733000, "ebitda": 359160000, "pretax_income": 115068000, "tax_provision": 31243000, "net_income": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 1828910000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 212107000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 446203000, "capital_expenditure": 127113000, "free_cash_flow": 573316000, "dividends_paid": 209306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263283, "ticker_id": 1544, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191733000", "ebitda": "359160000", "netIncome": "83825000", "grossProfit": "2568894000", "depreciation": "None", "totalRevenue": "5256479000", "costOfRevenue": "2687585000", "interestIncome": "59294000", "incomeBeforeTax": "115068000", "interestExpense": "76665000", "operatingIncome": "326099000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31243000", "reportedCurrency": "USD", "netInterestIncome": "-59294000", "nonInterestIncome": "None", "operatingExpenses": "2242795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2687585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167427000", "sellingGeneralAndAdministrative": "2075368000", "netIncomeFromContinuingOperations": "83825000" }, "balance": { "goodwill": "1047775000", "inventory": "299218000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4183861000", "longTermDebt": "1355557000", "shortTermDebt": "473353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "984662000", "reportedCurrency": "USD", "retainedEarnings": "852074000", "totalLiabilities": "2880374000", "otherCurrentAssets": "694753000", "totalCurrentAssets": "729094000", "currentLongTermDebt": "403210000", "longTermInvestments": "3704000", "shortTermInvestments": "None", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454767000", "currentAccountsPayable": "312675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1273841000", "shortLongTermDebtTotal": "2331504000", "totalShareholderEquity": "1303487000", "capitalLeaseObligations": "325075000", "otherCurrentLiabilities": "502804000", "totalCurrentLiabilities": "976157000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "1904216999", "cashAndShortTermInvestments": "12100000", "commonStockSharesOutstanding": "212107000", "intangibleAssetsExcludingGoodwill": "984662000", "cashAndCashEquivalentsAtCarryingValue": "12100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83825000", "profitLoss": "None", "dividendPayout": "209306000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15422000", "operatingCashflow": "446203000", "capitalExpenditures": "127113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "504047000", "cashflowFromInvestment": "-943155000", "stockBasedCompensation": "32310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5256479000, "cost_of_revenue": 2687585000, "gross_profit": 2568894000, "research_and_development": null, "selling_general_admin": 2075368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191733000, "depreciation_amortisation": 167427000, "ebitda": 359160000, "interest_expense": 76665000, "interest_income": null, "other_non_operating": null, "pretax_income": 115068000, "tax_provision": 31243000, "effective_tax_rate": null, "net_income": 83825000, "net_income_continuing_ops": 83825000, "net_income_to_common": 83825000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12100000, "short_term_investments": null, "net_receivables": 22241000, "inventory": 299218000, "other_current_assets": null, "total_current_assets": 729094000, "net_ppe": null, "goodwill": 1047775000, "intangible_assets": 984662000, "goodwill_and_intangibles": 2032437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3454767000, "total_assets": 4183861000, "short_term_debt": 473353000, "accounts_payable": 312675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976157000, "long_term_debt": 1355557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1904216999, "total_liabilities": 2880374000, "total_debt": 1828910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 852074000, "total_equity": 1303487000, "shares_outstanding": 212107000, "operating_cash_flow": 446203000, "stock_based_compensation": 32310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127113000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -943155000, "dividends_paid": 209306000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 504047000, "free_cash_flow": 573316000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191733000", "ebitda": "359160000", "netIncome": "83825000", "grossProfit": "2568894000", "depreciation": "None", "totalRevenue": "5256479000", "costOfRevenue": "2687585000", "interestIncome": "59294000", "incomeBeforeTax": "115068000", "interestExpense": "76665000", "operatingIncome": "326099000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "31243000", "reportedCurrency": "USD", "netInterestIncome": "-59294000", "nonInterestIncome": "None", "operatingExpenses": "2242795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2687585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167427000", "sellingGeneralAndAdministrative": "2075368000", "netIncomeFromContinuingOperations": "83825000" }, "balance": { "goodwill": "1047775000", "inventory": "299218000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4183861000", "longTermDebt": "1355557000", "shortTermDebt": "473353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "984662000", "reportedCurrency": "USD", "retainedEarnings": "852074000", "totalLiabilities": "2880374000", "otherCurrentAssets": "694753000", "totalCurrentAssets": "729094000", "currentLongTermDebt": "403210000", "longTermInvestments": "3704000", "shortTermInvestments": "None", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454767000", "currentAccountsPayable": "312675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1273841000", "shortLongTermDebtTotal": "2331504000", "totalShareholderEquity": "1303487000", "capitalLeaseObligations": "325075000", "otherCurrentLiabilities": "502804000", "totalCurrentLiabilities": "976157000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "1904216999", "cashAndShortTermInvestments": "12100000", "commonStockSharesOutstanding": "212107000", "intangibleAssetsExcludingGoodwill": "984662000", "cashAndCashEquivalentsAtCarryingValue": "12100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83825000", "profitLoss": "None", "dividendPayout": "209306000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-15422000", "operatingCashflow": "446203000", "capitalExpenditures": "127113000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "504047000", "cashflowFromInvestment": "-943155000", "stockBasedCompensation": "32310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "209306000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 5103487000, "cost_of_revenue": 2577220000, "gross_profit": 2526267000, "ebit": 366071000, "ebitda": 525281000, "pretax_income": 328942000, "tax_provision": 80826000, "net_income": 248116000, "net_income_to_common": 248116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5005000, "total_current_assets": 656364000, "total_assets": 3400447000, "short_term_debt": 82983000, "long_term_debt": 1021644000, "total_debt": 1104627000, "total_liabilities": 1990333000, "total_equity": 1410114000, "shares_outstanding": 212137000, "goodwill_and_intangibles": 1306265000 }, "cash_flow": { "operating_cash_flow": 412664000, "capital_expenditure": 132088000, "free_cash_flow": 544752000, "dividends_paid": 203033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263288, "ticker_id": 1544, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "366071000", "ebitda": "525281000", "netIncome": "248116000", "grossProfit": "2526267000", "depreciation": "None", "totalRevenue": "5103487000", "costOfRevenue": "2577220000", "interestIncome": "17506000", "incomeBeforeTax": "328942000", "interestExpense": "37129000", "operatingIncome": "348292000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80826000", "reportedCurrency": "USD", "netInterestIncome": "-19623000", "nonInterestIncome": "None", "operatingExpenses": "2177975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32484000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2577220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159210000", "sellingGeneralAndAdministrative": "2001052000", "netIncomeFromContinuingOperations": "248116000" }, "balance": { "goodwill": "679896000", "inventory": "262691000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3400447000", "longTermDebt": "1021644000", "shortTermDebt": "82983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "626369000", "reportedCurrency": "USD", "retainedEarnings": "977555000", "totalLiabilities": "1990333000", "otherCurrentAssets": "41146000", "totalCurrentAssets": "656364000", "currentLongTermDebt": "14459000", "longTermInvestments": "3799000", "shortTermInvestments": "None", "currentNetReceivables": "347522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744083000", "currentAccountsPayable": "260710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1283105000", "shortLongTermDebtTotal": "1359092000", "totalShareholderEquity": "1410114000", "capitalLeaseObligations": "322989000", "otherCurrentLiabilities": "194875000", "totalCurrentLiabilities": "548603000", "otherNonCurrentLiabilities": "2069000", "totalNonCurrentLiabilities": "1441730000", "cashAndShortTermInvestments": "5005000", "commonStockSharesOutstanding": "212137000", "intangibleAssetsExcludingGoodwill": "626369000", "cashAndCashEquivalentsAtCarryingValue": "5005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248116000", "profitLoss": "None", "dividendPayout": "203033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8227000", "operatingCashflow": "412664000", "capitalExpenditures": "132088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257517000", "cashflowFromInvestment": "-172669000", "stockBasedCompensation": "29743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5103487000, "cost_of_revenue": 2577220000, "gross_profit": 2526267000, "research_and_development": 32484000, "selling_general_admin": 2001052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 366071000, "depreciation_amortisation": 159210000, "ebitda": 525281000, "interest_expense": 37129000, "interest_income": null, "other_non_operating": null, "pretax_income": 328942000, "tax_provision": 80826000, "effective_tax_rate": null, "net_income": 248116000, "net_income_continuing_ops": 248116000, "net_income_to_common": 248116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5005000, "short_term_investments": null, "net_receivables": 347522000, "inventory": 262691000, "other_current_assets": null, "total_current_assets": 656364000, "net_ppe": null, "goodwill": 679896000, "intangible_assets": 626369000, "goodwill_and_intangibles": 1306265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2744083000, "total_assets": 3400447000, "short_term_debt": 82983000, "accounts_payable": 260710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548603000, "long_term_debt": 1021644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441730000, "total_liabilities": 1990333000, "total_debt": 1104627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 977555000, "total_equity": 1410114000, "shares_outstanding": 212137000, "operating_cash_flow": 412664000, "stock_based_compensation": 29743000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172669000, "dividends_paid": 203033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -257517000, "free_cash_flow": 544752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "366071000", "ebitda": "525281000", "netIncome": "248116000", "grossProfit": "2526267000", "depreciation": "None", "totalRevenue": "5103487000", "costOfRevenue": "2577220000", "interestIncome": "17506000", "incomeBeforeTax": "328942000", "interestExpense": "37129000", "operatingIncome": "348292000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "80826000", "reportedCurrency": "USD", "netInterestIncome": "-19623000", "nonInterestIncome": "None", "operatingExpenses": "2177975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32484000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2577220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159210000", "sellingGeneralAndAdministrative": "2001052000", "netIncomeFromContinuingOperations": "248116000" }, "balance": { "goodwill": "679896000", "inventory": "262691000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3400447000", "longTermDebt": "1021644000", "shortTermDebt": "82983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "626369000", "reportedCurrency": "USD", "retainedEarnings": "977555000", "totalLiabilities": "1990333000", "otherCurrentAssets": "41146000", "totalCurrentAssets": "656364000", "currentLongTermDebt": "14459000", "longTermInvestments": "3799000", "shortTermInvestments": "None", "currentNetReceivables": "347522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744083000", "currentAccountsPayable": "260710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1283105000", "shortLongTermDebtTotal": "1359092000", "totalShareholderEquity": "1410114000", "capitalLeaseObligations": "322989000", "otherCurrentLiabilities": "194875000", "totalCurrentLiabilities": "548603000", "otherNonCurrentLiabilities": "2069000", "totalNonCurrentLiabilities": "1441730000", "cashAndShortTermInvestments": "5005000", "commonStockSharesOutstanding": "212137000", "intangibleAssetsExcludingGoodwill": "626369000", "cashAndCashEquivalentsAtCarryingValue": "5005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "248116000", "profitLoss": "None", "dividendPayout": "203033000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8227000", "operatingCashflow": "412664000", "capitalExpenditures": "132088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-257517000", "cashflowFromInvestment": "-172669000", "stockBasedCompensation": "29743000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "203033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159210000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 5090830000, "cost_of_revenue": 2632136000, "gross_profit": 2458694000, "ebit": 193716000, "ebitda": 345425000, "pretax_income": 157107000, "tax_provision": 33691000, "net_income": 123416000, "net_income_to_common": 123416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22527000, "total_current_assets": 687713000, "total_assets": 3426953000, "short_term_debt": 65786000, "long_term_debt": 1048144000, "total_debt": 1113930000, "total_liabilities": 2075171000, "total_equity": 1351782000, "shares_outstanding": 213356000, "goodwill_and_intangibles": 1335538000 }, "cash_flow": { "operating_cash_flow": 349353000, "capital_expenditure": 129078000, "free_cash_flow": 478431000, "dividends_paid": 195215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263293, "ticker_id": 1544, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "193716000", "ebitda": "345425000", "netIncome": "123416000", "grossProfit": "2458694000", "depreciation": "None", "totalRevenue": "5090830000", "costOfRevenue": "2632136000", "interestIncome": "20577000", "incomeBeforeTax": "157107000", "interestExpense": "36609000", "operatingIncome": "172870000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33691000", "reportedCurrency": "USD", "netInterestIncome": "-16032000", "nonInterestIncome": "None", "operatingExpenses": "2285824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151709000", "sellingGeneralAndAdministrative": "2119718000", "netIncomeFromContinuingOperations": "123416000" }, "balance": { "goodwill": "677796000", "inventory": "270883000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3426953000", "longTermDebt": "1048144000", "shortTermDebt": "65786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "657742000", "reportedCurrency": "USD", "retainedEarnings": "932472000", "totalLiabilities": "2075171000", "otherCurrentAssets": "48695000", "totalCurrentAssets": "687713000", "currentLongTermDebt": "18180000", "longTermInvestments": "7924000", "shortTermInvestments": "None", "currentNetReceivables": "345608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2739240000", "currentAccountsPayable": "318600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239845000", "shortLongTermDebtTotal": "1350825000", "totalShareholderEquity": "1351782000", "capitalLeaseObligations": "284501000", "otherCurrentLiabilities": "263565000", "totalCurrentLiabilities": "659152000", "otherNonCurrentLiabilities": "323000", "totalNonCurrentLiabilities": "1416019000", "cashAndShortTermInvestments": "22527000", "commonStockSharesOutstanding": "213356000", "intangibleAssetsExcludingGoodwill": "657742000", "cashAndCashEquivalentsAtCarryingValue": "22527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123416000", "profitLoss": "None", "dividendPayout": "195215000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15163000", "operatingCashflow": "349353000", "capitalExpenditures": "129078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88148000", "cashflowFromInvestment": "-403812000", "stockBasedCompensation": "26945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5090830000, "cost_of_revenue": 2632136000, "gross_profit": 2458694000, "research_and_development": 5900000, "selling_general_admin": 2119718000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 193716000, "depreciation_amortisation": 151709000, "ebitda": 345425000, "interest_expense": 36609000, "interest_income": null, "other_non_operating": null, "pretax_income": 157107000, "tax_provision": 33691000, "effective_tax_rate": null, "net_income": 123416000, "net_income_continuing_ops": 123416000, "net_income_to_common": 123416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22527000, "short_term_investments": null, "net_receivables": 345608000, "inventory": 270883000, "other_current_assets": null, "total_current_assets": 687713000, "net_ppe": null, "goodwill": 677796000, "intangible_assets": 657742000, "goodwill_and_intangibles": 1335538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2739240000, "total_assets": 3426953000, "short_term_debt": 65786000, "accounts_payable": 318600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659152000, "long_term_debt": 1048144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416019000, "total_liabilities": 2075171000, "total_debt": 1113930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 932472000, "total_equity": 1351782000, "shares_outstanding": 213356000, "operating_cash_flow": 349353000, "stock_based_compensation": 26945000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403812000, "dividends_paid": 195215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88148000, "free_cash_flow": 478431000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "193716000", "ebitda": "345425000", "netIncome": "123416000", "grossProfit": "2458694000", "depreciation": "None", "totalRevenue": "5090830000", "costOfRevenue": "2632136000", "interestIncome": "20577000", "incomeBeforeTax": "157107000", "interestExpense": "36609000", "operatingIncome": "172870000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "33691000", "reportedCurrency": "USD", "netInterestIncome": "-16032000", "nonInterestIncome": "None", "operatingExpenses": "2285824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2632136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151709000", "sellingGeneralAndAdministrative": "2119718000", "netIncomeFromContinuingOperations": "123416000" }, "balance": { "goodwill": "677796000", "inventory": "270883000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3426953000", "longTermDebt": "1048144000", "shortTermDebt": "65786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "657742000", "reportedCurrency": "USD", "retainedEarnings": "932472000", "totalLiabilities": "2075171000", "otherCurrentAssets": "48695000", "totalCurrentAssets": "687713000", "currentLongTermDebt": "18180000", "longTermInvestments": "7924000", "shortTermInvestments": "None", "currentNetReceivables": "345608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2739240000", "currentAccountsPayable": "318600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239845000", "shortLongTermDebtTotal": "1350825000", "totalShareholderEquity": "1351782000", "capitalLeaseObligations": "284501000", "otherCurrentLiabilities": "263565000", "totalCurrentLiabilities": "659152000", "otherNonCurrentLiabilities": "323000", "totalNonCurrentLiabilities": "1416019000", "cashAndShortTermInvestments": "22527000", "commonStockSharesOutstanding": "213356000", "intangibleAssetsExcludingGoodwill": "657742000", "cashAndCashEquivalentsAtCarryingValue": "22527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123416000", "profitLoss": "None", "dividendPayout": "195215000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15163000", "operatingCashflow": "349353000", "capitalExpenditures": "129078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88148000", "cashflowFromInvestment": "-403812000", "stockBasedCompensation": "26945000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "195215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 4805822000, "cost_of_revenue": 2501995000, "gross_profit": 2303827000, "ebit": 327632000, "ebitda": 469589000, "pretax_income": 298711000, "tax_provision": 70317000, "net_income": 228394000, "net_income_to_common": 228394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165134000, "total_current_assets": 804940000, "total_assets": 3312994000, "short_term_debt": 63729000, "long_term_debt": 891842000, "total_debt": 955571000, "total_liabilities": 1869704000, "total_equity": 1443290000, "shares_outstanding": 213227000, "goodwill_and_intangibles": 1209625000 }, "cash_flow": { "operating_cash_flow": 360889000, "capital_expenditure": 169071000, "free_cash_flow": 529960000, "dividends_paid": 186501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263298, "ticker_id": 1544, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327632000", "ebitda": "469589000", "netIncome": "228394000", "grossProfit": "2303827000", "depreciation": "None", "totalRevenue": "4805822000", "costOfRevenue": "2501995000", "interestIncome": "5277000", "incomeBeforeTax": "298711000", "interestExpense": "28921000", "operatingIncome": "303215000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "70317000", "reportedCurrency": "USD", "netInterestIncome": "-5277000", "nonInterestIncome": "None", "operatingExpenses": "2000612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "23644000", "costofGoodsAndServicesSold": "2501995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141957000", "sellingGeneralAndAdministrative": "1850594000", "netIncomeFromContinuingOperations": "228394000" }, "balance": { "goodwill": "545244000", "inventory": "242311000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3312994000", "longTermDebt": "891842000", "shortTermDebt": "63729000", "treasuryStock": "-252613000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "664381000", "reportedCurrency": "USD", "retainedEarnings": "1004271000", "totalLiabilities": "1869704000", "otherCurrentAssets": "48018000", "totalCurrentAssets": "804940000", "currentLongTermDebt": "17960000", "longTermInvestments": "136882000", "shortTermInvestments": "None", "currentNetReceivables": "349477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508054000", "currentAccountsPayable": "343380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "861818000", "shortLongTermDebtTotal": "1192664000", "totalShareholderEquity": "1443290000", "capitalLeaseObligations": "282862000", "otherCurrentLiabilities": "141453000", "totalCurrentLiabilities": "564425000", "otherNonCurrentLiabilities": "176344000", "totalNonCurrentLiabilities": "1305279000", "cashAndShortTermInvestments": "165134000", "commonStockSharesOutstanding": "213227000", "intangibleAssetsExcludingGoodwill": "664381000", "cashAndCashEquivalentsAtCarryingValue": "165134000", "accumulatedDepreciationAmortizationPPE": "-1447396000" }, "cashflow": { "netIncome": "228394000", "profitLoss": "None", "dividendPayout": "186501000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37396000", "operatingCashflow": "360889000", "capitalExpenditures": "169071000", "changeInReceivables": "-55420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222167000", "cashflowFromInvestment": "-151088000", "stockBasedCompensation": "25822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12366000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4805822000, "cost_of_revenue": 2501995000, "gross_profit": 2303827000, "research_and_development": 6100000, "selling_general_admin": 1850594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327632000, "depreciation_amortisation": 141957000, "ebitda": 469589000, "interest_expense": 28921000, "interest_income": null, "other_non_operating": null, "pretax_income": 298711000, "tax_provision": 70317000, "effective_tax_rate": null, "net_income": 228394000, "net_income_continuing_ops": 228394000, "net_income_to_common": 228394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165134000, "short_term_investments": null, "net_receivables": 349477000, "inventory": 242311000, "other_current_assets": null, "total_current_assets": 804940000, "net_ppe": null, "goodwill": 545244000, "intangible_assets": 664381000, "goodwill_and_intangibles": 1209625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508054000, "total_assets": 3312994000, "short_term_debt": 63729000, "accounts_payable": 343380000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 564425000, "long_term_debt": 891842000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1305279000, "total_liabilities": 1869704000, "total_debt": 955571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1004271000, "total_equity": 1443290000, "shares_outstanding": 213227000, "operating_cash_flow": 360889000, "stock_based_compensation": 25822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 169071000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151088000, "dividends_paid": 186501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222167000, "free_cash_flow": 529960000, "net_change_in_cash": -12366000 }, "raw_data": { "income": { "ebit": "327632000", "ebitda": "469589000", "netIncome": "228394000", "grossProfit": "2303827000", "depreciation": "None", "totalRevenue": "4805822000", "costOfRevenue": "2501995000", "interestIncome": "5277000", "incomeBeforeTax": "298711000", "interestExpense": "28921000", "operatingIncome": "303215000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "70317000", "reportedCurrency": "USD", "netInterestIncome": "-5277000", "nonInterestIncome": "None", "operatingExpenses": "2000612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "23644000", "costofGoodsAndServicesSold": "2501995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141957000", "sellingGeneralAndAdministrative": "1850594000", "netIncomeFromContinuingOperations": "228394000" }, "balance": { "goodwill": "545244000", "inventory": "242311000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3312994000", "longTermDebt": "891842000", "shortTermDebt": "63729000", "treasuryStock": "-252613000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "664381000", "reportedCurrency": "USD", "retainedEarnings": "1004271000", "totalLiabilities": "1869704000", "otherCurrentAssets": "48018000", "totalCurrentAssets": "804940000", "currentLongTermDebt": "17960000", "longTermInvestments": "136882000", "shortTermInvestments": "None", "currentNetReceivables": "349477000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508054000", "currentAccountsPayable": "343380000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "861818000", "shortLongTermDebtTotal": "1192664000", "totalShareholderEquity": "1443290000", "capitalLeaseObligations": "282862000", "otherCurrentLiabilities": "141453000", "totalCurrentLiabilities": "564425000", "otherNonCurrentLiabilities": "176344000", "totalNonCurrentLiabilities": "1305279000", "cashAndShortTermInvestments": "165134000", "commonStockSharesOutstanding": "213227000", "intangibleAssetsExcludingGoodwill": "664381000", "cashAndCashEquivalentsAtCarryingValue": "165134000", "accumulatedDepreciationAmortizationPPE": "-1447396000" }, "cashflow": { "netIncome": "228394000", "profitLoss": "None", "dividendPayout": "186501000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37396000", "operatingCashflow": "360889000", "capitalExpenditures": "169071000", "changeInReceivables": "-55420000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222167000", "cashflowFromInvestment": "-151088000", "stockBasedCompensation": "25822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12366000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 4330767000, "cost_of_revenue": 2175247000, "gross_profit": 2155520000, "ebit": 302306000, "ebitda": 438865000, "pretax_income": 270772000, "tax_provision": 64585000, "net_income": 206187000, "net_income_to_common": 206187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185871000, "total_current_assets": 746118000, "total_assets": 3253313000, "short_term_debt": 65135000, "long_term_debt": 890609000, "total_debt": 955744000, "total_liabilities": 1842039000, "total_equity": 1411274000, "shares_outstanding": 213033000, "goodwill_and_intangibles": 1240676000 }, "cash_flow": { "operating_cash_flow": 344610000, "capital_expenditure": 146164000, "free_cash_flow": 490774000, "dividends_paid": 175903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263303, "ticker_id": 1544, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "302306000", "ebitda": "438865000", "netIncome": "206187000", "grossProfit": "2155520000", "depreciation": "None", "totalRevenue": "4330767000", "costOfRevenue": "2175247000", "interestIncome": "8001000", "incomeBeforeTax": "270772000", "interestExpense": "31534000", "operatingIncome": "294920000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64585000", "reportedCurrency": "USD", "netInterestIncome": "-8001000", "nonInterestIncome": "None", "operatingExpenses": "1860600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600000", "otherNonOperatingIncome": "7384000", "costofGoodsAndServicesSold": "2175247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136559000", "sellingGeneralAndAdministrative": "1719797000", "netIncomeFromContinuingOperations": "206187000" }, "balance": { "goodwill": "545244000", "inventory": "203459000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3253313000", "longTermDebt": "890609000", "shortTermDebt": "65135000", "treasuryStock": "-232304000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "695432000", "reportedCurrency": "USD", "retainedEarnings": "962378000", "totalLiabilities": "1842039000", "otherCurrentAssets": "38591000", "totalCurrentAssets": "746118000", "currentLongTermDebt": "17161000", "longTermInvestments": "154310000", "shortTermInvestments": "None", "currentNetReceivables": "318197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2507195000", "currentAccountsPayable": "268500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1091217000", "shortLongTermDebtTotal": "1208292000", "totalShareholderEquity": "1411274000", "capitalLeaseObligations": "300522000", "otherCurrentLiabilities": "174685000", "totalCurrentLiabilities": "519917000", "otherNonCurrentLiabilities": "178965000", "totalNonCurrentLiabilities": "1322122000", "cashAndShortTermInvestments": "185871000", "commonStockSharesOutstanding": "213033000", "intangibleAssetsExcludingGoodwill": "695432000", "cashAndCashEquivalentsAtCarryingValue": "185871000", "accumulatedDepreciationAmortizationPPE": "-1393664000" }, "cashflow": { "netIncome": "206187000", "profitLoss": "None", "dividendPayout": "175903000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9767000", "operatingCashflow": "344610000", "capitalExpenditures": "146164000", "changeInReceivables": "-10600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274777000", "cashflowFromInvestment": "-191438000", "stockBasedCompensation": "21343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4330767000, "cost_of_revenue": 2175247000, "gross_profit": 2155520000, "research_and_development": 5600000, "selling_general_admin": 1719797000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 302306000, "depreciation_amortisation": 136559000, "ebitda": 438865000, "interest_expense": 31534000, "interest_income": null, "other_non_operating": null, "pretax_income": 270772000, "tax_provision": 64585000, "effective_tax_rate": null, "net_income": 206187000, "net_income_continuing_ops": 206187000, "net_income_to_common": 206187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185871000, "short_term_investments": null, "net_receivables": 318197000, "inventory": 203459000, "other_current_assets": null, "total_current_assets": 746118000, "net_ppe": null, "goodwill": 545244000, "intangible_assets": 695432000, "goodwill_and_intangibles": 1240676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2507195000, "total_assets": 3253313000, "short_term_debt": 65135000, "accounts_payable": 268500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 519917000, "long_term_debt": 890609000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1322122000, "total_liabilities": 1842039000, "total_debt": 955744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 962378000, "total_equity": 1411274000, "shares_outstanding": 213033000, "operating_cash_flow": 344610000, "stock_based_compensation": 21343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191438000, "dividends_paid": 175903000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274777000, "free_cash_flow": 490774000, "net_change_in_cash": -121605000 }, "raw_data": { "income": { "ebit": "302306000", "ebitda": "438865000", "netIncome": "206187000", "grossProfit": "2155520000", "depreciation": "None", "totalRevenue": "4330767000", "costOfRevenue": "2175247000", "interestIncome": "8001000", "incomeBeforeTax": "270772000", "interestExpense": "31534000", "operatingIncome": "294920000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "64585000", "reportedCurrency": "USD", "netInterestIncome": "-8001000", "nonInterestIncome": "None", "operatingExpenses": "1860600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5600000", "otherNonOperatingIncome": "7384000", "costofGoodsAndServicesSold": "2175247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136559000", "sellingGeneralAndAdministrative": "1719797000", "netIncomeFromContinuingOperations": "206187000" }, "balance": { "goodwill": "545244000", "inventory": "203459000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3253313000", "longTermDebt": "890609000", "shortTermDebt": "65135000", "treasuryStock": "-232304000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "695432000", "reportedCurrency": "USD", "retainedEarnings": "962378000", "totalLiabilities": "1842039000", "otherCurrentAssets": "38591000", "totalCurrentAssets": "746118000", "currentLongTermDebt": "17161000", "longTermInvestments": "154310000", "shortTermInvestments": "None", "currentNetReceivables": "318197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2507195000", "currentAccountsPayable": "268500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1091217000", "shortLongTermDebtTotal": "1208292000", "totalShareholderEquity": "1411274000", "capitalLeaseObligations": "300522000", "otherCurrentLiabilities": "174685000", "totalCurrentLiabilities": "519917000", "otherNonCurrentLiabilities": "178965000", "totalNonCurrentLiabilities": "1322122000", "cashAndShortTermInvestments": "185871000", "commonStockSharesOutstanding": "213033000", "intangibleAssetsExcludingGoodwill": "695432000", "cashAndCashEquivalentsAtCarryingValue": "185871000", "accumulatedDepreciationAmortizationPPE": "-1393664000" }, "cashflow": { "netIncome": "206187000", "profitLoss": "None", "dividendPayout": "175903000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-9767000", "operatingCashflow": "344610000", "capitalExpenditures": "146164000", "changeInReceivables": "-10600000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274777000", "cashflowFromInvestment": "-191438000", "stockBasedCompensation": "21343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "175903000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-121605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 4387991000, "cost_of_revenue": 2196142000, "gross_profit": 2191849000, "ebit": 239356000, "ebitda": 380740000, "pretax_income": 200711000, "tax_provision": 48393000, "net_income": 152318000, "net_income_to_common": 152318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307476000, "total_current_assets": 838203000, "total_assets": 3323023000, "short_term_debt": 68808000, "long_term_debt": 960103000, "total_debt": 1028911000, "total_liabilities": 1950029000, "total_equity": 1372994000, "shares_outstanding": 212345000, "goodwill_and_intangibles": 1260162000 }, "cash_flow": { "operating_cash_flow": 454464000, "capital_expenditure": 97929000, "free_cash_flow": 552393000, "dividends_paid": 167270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263308, "ticker_id": 1544, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239356000", "ebitda": "380740000", "netIncome": "152318000", "grossProfit": "2191849000", "depreciation": "None", "totalRevenue": "4387991000", "costOfRevenue": "2196142000", "interestIncome": "12094000", "incomeBeforeTax": "200711000", "interestExpense": "38790000", "operatingIncome": "321488000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48393000", "reportedCurrency": "USD", "netInterestIncome": "-12094000", "nonInterestIncome": "None", "operatingExpenses": "1870361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "26696000", "costofGoodsAndServicesSold": "2196142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141384000", "sellingGeneralAndAdministrative": "1693387000", "netIncomeFromContinuingOperations": "152318000" }, "balance": { "goodwill": "545244000", "inventory": "193337000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3323023000", "longTermDebt": "960103000", "shortTermDebt": "68808000", "treasuryStock": "-225405000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "714918000", "reportedCurrency": "USD", "retainedEarnings": "932094000", "totalLiabilities": "1950029000", "otherCurrentAssets": "35178000", "totalCurrentAssets": "838203000", "currentLongTermDebt": "16900000", "longTermInvestments": "176412000", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484820000", "currentAccountsPayable": "225918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705034000", "shortLongTermDebtTotal": "1322765000", "totalShareholderEquity": "1372994000", "capitalLeaseObligations": "345762000", "otherCurrentLiabilities": "181846000", "totalCurrentLiabilities": "504105000", "otherNonCurrentLiabilities": "191967000", "totalNonCurrentLiabilities": "1445924000", "cashAndShortTermInvestments": "307476000", "commonStockSharesOutstanding": "212345000", "intangibleAssetsExcludingGoodwill": "714918000", "cashAndCashEquivalentsAtCarryingValue": "307476000", "accumulatedDepreciationAmortizationPPE": "-1334139000" }, "cashflow": { "netIncome": "152318000", "profitLoss": "None", "dividendPayout": "167270000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1771000", "operatingCashflow": "454464000", "capitalExpenditures": "97929000", "changeInReceivables": "-25021000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84040000", "cashflowFromInvestment": "-73992000", "stockBasedCompensation": "12855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296432000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4387991000, "cost_of_revenue": 2196142000, "gross_profit": 2191849000, "research_and_development": 4000000, "selling_general_admin": 1693387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239356000, "depreciation_amortisation": 141384000, "ebitda": 380740000, "interest_expense": 38790000, "interest_income": null, "other_non_operating": null, "pretax_income": 200711000, "tax_provision": 48393000, "effective_tax_rate": null, "net_income": 152318000, "net_income_continuing_ops": 152318000, "net_income_to_common": 152318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307476000, "short_term_investments": null, "net_receivables": 302212000, "inventory": 193337000, "other_current_assets": null, "total_current_assets": 838203000, "net_ppe": null, "goodwill": 545244000, "intangible_assets": 714918000, "goodwill_and_intangibles": 1260162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2484820000, "total_assets": 3323023000, "short_term_debt": 68808000, "accounts_payable": 225918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 504105000, "long_term_debt": 960103000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1445924000, "total_liabilities": 1950029000, "total_debt": 1028911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 932094000, "total_equity": 1372994000, "shares_outstanding": 212345000, "operating_cash_flow": 454464000, "stock_based_compensation": 12855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73992000, "dividends_paid": 167270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84040000, "free_cash_flow": 552393000, "net_change_in_cash": 296432000 }, "raw_data": { "income": { "ebit": "239356000", "ebitda": "380740000", "netIncome": "152318000", "grossProfit": "2191849000", "depreciation": "None", "totalRevenue": "4387991000", "costOfRevenue": "2196142000", "interestIncome": "12094000", "incomeBeforeTax": "200711000", "interestExpense": "38790000", "operatingIncome": "321488000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "48393000", "reportedCurrency": "USD", "netInterestIncome": "-12094000", "nonInterestIncome": "None", "operatingExpenses": "1870361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "26696000", "costofGoodsAndServicesSold": "2196142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141384000", "sellingGeneralAndAdministrative": "1693387000", "netIncomeFromContinuingOperations": "152318000" }, "balance": { "goodwill": "545244000", "inventory": "193337000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3323023000", "longTermDebt": "960103000", "shortTermDebt": "68808000", "treasuryStock": "-225405000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "714918000", "reportedCurrency": "USD", "retainedEarnings": "932094000", "totalLiabilities": "1950029000", "otherCurrentAssets": "35178000", "totalCurrentAssets": "838203000", "currentLongTermDebt": "16900000", "longTermInvestments": "176412000", "shortTermInvestments": "None", "currentNetReceivables": "302212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2484820000", "currentAccountsPayable": "225918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "705034000", "shortLongTermDebtTotal": "1322765000", "totalShareholderEquity": "1372994000", "capitalLeaseObligations": "345762000", "otherCurrentLiabilities": "181846000", "totalCurrentLiabilities": "504105000", "otherNonCurrentLiabilities": "191967000", "totalNonCurrentLiabilities": "1445924000", "cashAndShortTermInvestments": "307476000", "commonStockSharesOutstanding": "212345000", "intangibleAssetsExcludingGoodwill": "714918000", "cashAndCashEquivalentsAtCarryingValue": "307476000", "accumulatedDepreciationAmortizationPPE": "-1334139000" }, "cashflow": { "netIncome": "152318000", "profitLoss": "None", "dividendPayout": "167270000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1771000", "operatingCashflow": "454464000", "capitalExpenditures": "97929000", "changeInReceivables": "-25021000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84040000", "cashflowFromInvestment": "-73992000", "stockBasedCompensation": "12855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "296432000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 4123974000, "cost_of_revenue": 2155709000, "gross_profit": 1968265000, "ebit": 250930000, "ebitda": 395158000, "pretax_income": 212083000, "tax_provision": 47545000, "net_income": 164538000, "net_income_to_common": 164538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11044000, "total_current_assets": 553918000, "total_assets": 3177776000, "short_term_debt": 78479000, "long_term_debt": 862778000, "total_debt": 941257000, "total_liabilities": 1914346000, "total_equity": 1263430000, "shares_outstanding": 211974000, "goodwill_and_intangibles": 1295451000 }, "cash_flow": { "operating_cash_flow": 366952000, "capital_expenditure": 103685000, "free_cash_flow": 470637000, "dividends_paid": 159987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263313, "ticker_id": 1544, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250930000", "ebitda": "395158000", "netIncome": "164538000", "grossProfit": "1968265000", "depreciation": "None", "totalRevenue": "4123974000", "costOfRevenue": "2155709000", "interestIncome": "27750000", "incomeBeforeTax": "212083000", "interestExpense": "38847000", "operatingIncome": "225428000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47545000", "reportedCurrency": "USD", "netInterestIncome": "-11097000", "nonInterestIncome": "None", "operatingExpenses": "1742837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4300000", "otherNonOperatingIncome": "27750000", "costofGoodsAndServicesSold": "2155709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144228000", "sellingGeneralAndAdministrative": "1575122000", "netIncomeFromContinuingOperations": "164538000" }, "balance": { "goodwill": "545244000", "inventory": "194515000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3177776000", "longTermDebt": "862778000", "shortTermDebt": "78479000", "treasuryStock": "-226287000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "750207000", "reportedCurrency": "USD", "retainedEarnings": "947046000", "totalLiabilities": "1914346000", "otherCurrentAssets": "48829000", "totalCurrentAssets": "553918000", "currentLongTermDebt": "17497000", "longTermInvestments": "198639000", "shortTermInvestments": "None", "currentNetReceivables": "299530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623858000", "currentAccountsPayable": "233011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717822000", "shortLongTermDebtTotal": "1284778000", "totalShareholderEquity": "1263430000", "capitalLeaseObligations": "404503000", "otherCurrentLiabilities": "204446000", "totalCurrentLiabilities": "528143000", "otherNonCurrentLiabilities": "179904000", "totalNonCurrentLiabilities": "1386203000", "cashAndShortTermInvestments": "11044000", "commonStockSharesOutstanding": "211974000", "intangibleAssetsExcludingGoodwill": "750207000", "cashAndCashEquivalentsAtCarryingValue": "11044000", "accumulatedDepreciationAmortizationPPE": "-1284811000" }, "cashflow": { "netIncome": "164538000", "profitLoss": "None", "dividendPayout": "159987000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4774000", "operatingCashflow": "366952000", "capitalExpenditures": "103685000", "changeInReceivables": "-7809000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284121000", "cashflowFromInvestment": "-97093000", "stockBasedCompensation": "7430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4123974000, "cost_of_revenue": 2155709000, "gross_profit": 1968265000, "research_and_development": 4300000, "selling_general_admin": 1575122000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250930000, "depreciation_amortisation": 144228000, "ebitda": 395158000, "interest_expense": 38847000, "interest_income": null, "other_non_operating": null, "pretax_income": 212083000, "tax_provision": 47545000, "effective_tax_rate": null, "net_income": 164538000, "net_income_continuing_ops": 164538000, "net_income_to_common": 164538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11044000, "short_term_investments": null, "net_receivables": 299530000, "inventory": 194515000, "other_current_assets": null, "total_current_assets": 553918000, "net_ppe": null, "goodwill": 545244000, "intangible_assets": 750207000, "goodwill_and_intangibles": 1295451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2623858000, "total_assets": 3177776000, "short_term_debt": 78479000, "accounts_payable": 233011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528143000, "long_term_debt": 862778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1386203000, "total_liabilities": 1914346000, "total_debt": 941257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 947046000, "total_equity": 1263430000, "shares_outstanding": 211974000, "operating_cash_flow": 366952000, "stock_based_compensation": 7430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97093000, "dividends_paid": 159987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -284121000, "free_cash_flow": 470637000, "net_change_in_cash": -14262000 }, "raw_data": { "income": { "ebit": "250930000", "ebitda": "395158000", "netIncome": "164538000", "grossProfit": "1968265000", "depreciation": "None", "totalRevenue": "4123974000", "costOfRevenue": "2155709000", "interestIncome": "27750000", "incomeBeforeTax": "212083000", "interestExpense": "38847000", "operatingIncome": "225428000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47545000", "reportedCurrency": "USD", "netInterestIncome": "-11097000", "nonInterestIncome": "None", "operatingExpenses": "1742837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4300000", "otherNonOperatingIncome": "27750000", "costofGoodsAndServicesSold": "2155709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144228000", "sellingGeneralAndAdministrative": "1575122000", "netIncomeFromContinuingOperations": "164538000" }, "balance": { "goodwill": "545244000", "inventory": "194515000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3177776000", "longTermDebt": "862778000", "shortTermDebt": "78479000", "treasuryStock": "-226287000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "750207000", "reportedCurrency": "USD", "retainedEarnings": "947046000", "totalLiabilities": "1914346000", "otherCurrentAssets": "48829000", "totalCurrentAssets": "553918000", "currentLongTermDebt": "17497000", "longTermInvestments": "198639000", "shortTermInvestments": "None", "currentNetReceivables": "299530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623858000", "currentAccountsPayable": "233011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717822000", "shortLongTermDebtTotal": "1284778000", "totalShareholderEquity": "1263430000", "capitalLeaseObligations": "404503000", "otherCurrentLiabilities": "204446000", "totalCurrentLiabilities": "528143000", "otherNonCurrentLiabilities": "179904000", "totalNonCurrentLiabilities": "1386203000", "cashAndShortTermInvestments": "11044000", "commonStockSharesOutstanding": "211974000", "intangibleAssetsExcludingGoodwill": "750207000", "cashAndCashEquivalentsAtCarryingValue": "11044000", "accumulatedDepreciationAmortizationPPE": "-1284811000" }, "cashflow": { "netIncome": "164538000", "profitLoss": "None", "dividendPayout": "159987000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-4774000", "operatingCashflow": "366952000", "capitalExpenditures": "103685000", "changeInReceivables": "-7809000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-284121000", "cashflowFromInvestment": "-97093000", "stockBasedCompensation": "7430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "159987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14262000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144228000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 3951852000, "cost_of_revenue": 2066828000, "gross_profit": 1885024000, "ebit": 232705000, "ebitda": 376829000, "pretax_income": 197161000, "tax_provision": 40001000, "net_income": 157160000, "net_income_to_common": 157160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25306000, "total_current_assets": 517379000, "total_assets": 2845537000, "short_term_debt": 21446000, "long_term_debt": 990640000, "total_debt": 1012086000, "total_liabilities": 1587270000, "total_equity": 1258267000, "shares_outstanding": 211632000, "goodwill_and_intangibles": 1340308000 }, "cash_flow": { "operating_cash_flow": 295893000, "capital_expenditure": 99422000, "free_cash_flow": 395315000, "dividends_paid": 150214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263318, "ticker_id": 1544, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "232705000", "ebitda": "376829000", "netIncome": "157160000", "grossProfit": "1885024000", "depreciation": "None", "totalRevenue": "3951852000", "costOfRevenue": "2066828000", "interestIncome": "27755000", "incomeBeforeTax": "197161000", "interestExpense": "35686000", "operatingIncome": "212344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40001000", "reportedCurrency": "USD", "netInterestIncome": "-7931000", "nonInterestIncome": "None", "operatingExpenses": "1672680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "27755000", "costofGoodsAndServicesSold": "2066828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144124000", "sellingGeneralAndAdministrative": "1507256000", "netIncomeFromContinuingOperations": "157160000" }, "balance": { "goodwill": "545379000", "inventory": "187699000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "2845537000", "longTermDebt": "990640000", "shortTermDebt": "21446000", "treasuryStock": "-231648000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "794929000", "reportedCurrency": "USD", "retainedEarnings": "945410000", "totalLiabilities": "1587270000", "otherCurrentAssets": "492073000", "totalCurrentAssets": "517379000", "currentLongTermDebt": "21446000", "longTermInvestments": "204125000", "shortTermInvestments": "501000", "currentNetReceivables": "291399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2328158000", "currentAccountsPayable": "242084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "743847000", "shortLongTermDebtTotal": "1012086000", "totalShareholderEquity": "1258267000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120388000", "totalCurrentLiabilities": "389443000", "otherNonCurrentLiabilities": "196291000", "totalNonCurrentLiabilities": "1197827000", "cashAndShortTermInvestments": "25306000", "commonStockSharesOutstanding": "211632000", "intangibleAssetsExcludingGoodwill": "794929000", "cashAndCashEquivalentsAtCarryingValue": "25306000", "accumulatedDepreciationAmortizationPPE": "-1237876000" }, "cashflow": { "netIncome": "157160000", "profitLoss": "None", "dividendPayout": "150214000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8424000", "operatingCashflow": "295893000", "capitalExpenditures": "99422000", "changeInReceivables": "-8278000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26089000", "cashflowFromInvestment": "-301805000", "stockBasedCompensation": "8148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3951852000, "cost_of_revenue": 2066828000, "gross_profit": 1885024000, "research_and_development": 4900000, "selling_general_admin": 1507256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 232705000, "depreciation_amortisation": 144124000, "ebitda": 376829000, "interest_expense": 35686000, "interest_income": null, "other_non_operating": null, "pretax_income": 197161000, "tax_provision": 40001000, "effective_tax_rate": null, "net_income": 157160000, "net_income_continuing_ops": 157160000, "net_income_to_common": 157160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25306000, "short_term_investments": 501000, "net_receivables": 291399000, "inventory": 187699000, "other_current_assets": null, "total_current_assets": 517379000, "net_ppe": null, "goodwill": 545379000, "intangible_assets": 794929000, "goodwill_and_intangibles": 1340308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2328158000, "total_assets": 2845537000, "short_term_debt": 21446000, "accounts_payable": 242084000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 389443000, "long_term_debt": 990640000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1197827000, "total_liabilities": 1587270000, "total_debt": 1012086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 945410000, "total_equity": 1258267000, "shares_outstanding": 211632000, "operating_cash_flow": 295893000, "stock_based_compensation": 8148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99422000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -301805000, "dividends_paid": 150214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26089000, "free_cash_flow": 395315000, "net_change_in_cash": 20177000 }, "raw_data": { "income": { "ebit": "232705000", "ebitda": "376829000", "netIncome": "157160000", "grossProfit": "1885024000", "depreciation": "None", "totalRevenue": "3951852000", "costOfRevenue": "2066828000", "interestIncome": "27755000", "incomeBeforeTax": "197161000", "interestExpense": "35686000", "operatingIncome": "212344000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40001000", "reportedCurrency": "USD", "netInterestIncome": "-7931000", "nonInterestIncome": "None", "operatingExpenses": "1672680000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4900000", "otherNonOperatingIncome": "27755000", "costofGoodsAndServicesSold": "2066828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144124000", "sellingGeneralAndAdministrative": "1507256000", "netIncomeFromContinuingOperations": "157160000" }, "balance": { "goodwill": "545379000", "inventory": "187699000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "2845537000", "longTermDebt": "990640000", "shortTermDebt": "21446000", "treasuryStock": "-231648000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "794929000", "reportedCurrency": "USD", "retainedEarnings": "945410000", "totalLiabilities": "1587270000", "otherCurrentAssets": "492073000", "totalCurrentAssets": "517379000", "currentLongTermDebt": "21446000", "longTermInvestments": "204125000", "shortTermInvestments": "501000", "currentNetReceivables": "291399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2328158000", "currentAccountsPayable": "242084000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "743847000", "shortLongTermDebtTotal": "1012086000", "totalShareholderEquity": "1258267000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "120388000", "totalCurrentLiabilities": "389443000", "otherNonCurrentLiabilities": "196291000", "totalNonCurrentLiabilities": "1197827000", "cashAndShortTermInvestments": "25306000", "commonStockSharesOutstanding": "211632000", "intangibleAssetsExcludingGoodwill": "794929000", "cashAndCashEquivalentsAtCarryingValue": "25306000", "accumulatedDepreciationAmortizationPPE": "-1237876000" }, "cashflow": { "netIncome": "157160000", "profitLoss": "None", "dividendPayout": "150214000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8424000", "operatingCashflow": "295893000", "capitalExpenditures": "99422000", "changeInReceivables": "-8278000", "changeInExchangeRate": "None", "cashflowFromFinancing": "26089000", "cashflowFromInvestment": "-301805000", "stockBasedCompensation": "8148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "ebit": 84720000, "ebitda": 136510000, "pretax_income": 60060000, "tax_provision": 18005000, "net_income": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11519, "total_current_assets": 761539000, "total_assets": 4180630000, "short_term_debt": 473408000, "long_term_debt": 1324019000, "total_debt": 1797427000, "total_liabilities": 2878184000, "total_equity": 1302446000, "shares_outstanding": 212577000, "goodwill_and_intangibles": 1529619000 }, "cash_flow": { "operating_cash_flow": 107857000, "capital_expenditure": 20623000, "free_cash_flow": 128480000, "dividends_paid": 54430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263281, "ticker_id": 1544, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84720000", "ebitda": "136510000", "netIncome": "42055000", "grossProfit": "776188000", "depreciation": "None", "totalRevenue": "1571577000", "costOfRevenue": "795389000", "interestIncome": "5026000", "incomeBeforeTax": "60060000", "interestExpense": "24660000", "operatingIncome": "81346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18005000", "reportedCurrency": "USD", "netInterestIncome": "-19634000", "nonInterestIncome": "None", "operatingExpenses": "694842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "795389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51790000", "sellingGeneralAndAdministrative": "643052000", "netIncomeFromContinuingOperations": "42055000" }, "balance": { "goodwill": "1047119000", "inventory": "301019000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4180630000", "longTermDebt": "1324019000", "shortTermDebt": "473408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "482500000", "reportedCurrency": "USD", "retainedEarnings": "839699000", "totalLiabilities": "2878184000", "otherCurrentAssets": "360367481", "totalCurrentAssets": "761539000", "currentLongTermDebt": "406582000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "401160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419091000", "currentAccountsPayable": "329995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2049503000", "totalShareholderEquity": "1302446000", "capitalLeaseObligations": "318902000", "otherCurrentLiabilities": "184803000", "totalCurrentLiabilities": "988206000", "otherNonCurrentLiabilities": "3342000", "totalNonCurrentLiabilities": "1889978000", "cashAndShortTermInvestments": "11519", "commonStockSharesOutstanding": "212577000", "intangibleAssetsExcludingGoodwill": "482500000", "cashAndCashEquivalentsAtCarryingValue": "11519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42055000", "profitLoss": "None", "dividendPayout": "54430000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "107857000", "capitalExpenditures": "20623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88805000", "cashflowFromInvestment": "-19633000", "stockBasedCompensation": "12249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1571577000, "cost_of_revenue": 795389000, "gross_profit": 776188000, "research_and_development": null, "selling_general_admin": 643052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84720000, "depreciation_amortisation": 51790000, "ebitda": 136510000, "interest_expense": 24660000, "interest_income": null, "other_non_operating": null, "pretax_income": 60060000, "tax_provision": 18005000, "effective_tax_rate": null, "net_income": 42055000, "net_income_continuing_ops": 42055000, "net_income_to_common": 42055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11519, "short_term_investments": null, "net_receivables": 401160000, "inventory": 301019000, "other_current_assets": null, "total_current_assets": 761539000, "net_ppe": null, "goodwill": 1047119000, "intangible_assets": 482500000, "goodwill_and_intangibles": 1529619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3419091000, "total_assets": 4180630000, "short_term_debt": 473408000, "accounts_payable": 329995000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 988206000, "long_term_debt": 1324019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1889978000, "total_liabilities": 2878184000, "total_debt": 1797427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 839699000, "total_equity": 1302446000, "shares_outstanding": 212577000, "operating_cash_flow": 107857000, "stock_based_compensation": 12249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19633000, "dividends_paid": 54430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88805000, "free_cash_flow": 128480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84720000", "ebitda": "136510000", "netIncome": "42055000", "grossProfit": "776188000", "depreciation": "None", "totalRevenue": "1571577000", "costOfRevenue": "795389000", "interestIncome": "5026000", "incomeBeforeTax": "60060000", "interestExpense": "24660000", "operatingIncome": "81346000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "18005000", "reportedCurrency": "USD", "netInterestIncome": "-19634000", "nonInterestIncome": "None", "operatingExpenses": "694842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "795389000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51790000", "sellingGeneralAndAdministrative": "643052000", "netIncomeFromContinuingOperations": "42055000" }, "balance": { "goodwill": "1047119000", "inventory": "301019000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4180630000", "longTermDebt": "1324019000", "shortTermDebt": "473408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "482500000", "reportedCurrency": "USD", "retainedEarnings": "839699000", "totalLiabilities": "2878184000", "otherCurrentAssets": "360367481", "totalCurrentAssets": "761539000", "currentLongTermDebt": "406582000", "longTermInvestments": "3613000", "shortTermInvestments": "None", "currentNetReceivables": "401160000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419091000", "currentAccountsPayable": "329995000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2049503000", "totalShareholderEquity": "1302446000", "capitalLeaseObligations": "318902000", "otherCurrentLiabilities": "184803000", "totalCurrentLiabilities": "988206000", "otherNonCurrentLiabilities": "3342000", "totalNonCurrentLiabilities": "1889978000", "cashAndShortTermInvestments": "11519", "commonStockSharesOutstanding": "212577000", "intangibleAssetsExcludingGoodwill": "482500000", "cashAndCashEquivalentsAtCarryingValue": "11519", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42055000", "profitLoss": "None", "dividendPayout": "54430000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "407000", "operatingCashflow": "107857000", "capitalExpenditures": "20623000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88805000", "cashflowFromInvestment": "-19633000", "stockBasedCompensation": "12249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3787000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51790000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "ebit": -70992000, "ebitda": -32532000, "pretax_income": -86749000, "tax_provision": -19677000, "net_income": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12100000, "total_current_assets": 729094000, "total_assets": 4183861000, "short_term_debt": 473353000, "long_term_debt": 1355557000, "total_debt": 1828910000, "total_liabilities": 2880374000, "total_equity": 1303487000, "shares_outstanding": 211420000, "goodwill_and_intangibles": 2032437000 }, "cash_flow": { "operating_cash_flow": 135500000, "capital_expenditure": 46808000, "free_cash_flow": 182308000, "dividends_paid": 52267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263282, "ticker_id": 1544, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70992000", "ebitda": "-32532000", "netIncome": "-67072000", "grossProfit": "559924000", "depreciation": "None", "totalRevenue": "1232860000", "costOfRevenue": "672936000", "interestIncome": "15757000", "incomeBeforeTax": "-86749000", "interestExpense": "15757000", "operatingIncome": "69092000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19677000", "reportedCurrency": "USD", "netInterestIncome": "-15757000", "nonInterestIncome": "None", "operatingExpenses": "490832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38460000", "sellingGeneralAndAdministrative": "490832000", "netIncomeFromContinuingOperations": "-67072000" }, "balance": { "goodwill": "1047775000", "inventory": "299218000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4183861000", "longTermDebt": "1355557000", "shortTermDebt": "473353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "984662000", "reportedCurrency": "USD", "retainedEarnings": "852074000", "totalLiabilities": "2880374000", "otherCurrentAssets": "694753000", "totalCurrentAssets": "729094000", "currentLongTermDebt": "403210000", "longTermInvestments": "3704000", "shortTermInvestments": "None", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454767000", "currentAccountsPayable": "312675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1273841000", "shortLongTermDebtTotal": "2331504000", "totalShareholderEquity": "1303487000", "capitalLeaseObligations": "325075000", "otherCurrentLiabilities": "502804000", "totalCurrentLiabilities": "976157000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "1904216999", "cashAndShortTermInvestments": "12100000", "commonStockSharesOutstanding": "211420000", "intangibleAssetsExcludingGoodwill": "984662000", "cashAndCashEquivalentsAtCarryingValue": "12100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67072000", "profitLoss": "None", "dividendPayout": "52267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "386000", "operatingCashflow": "135500000", "capitalExpenditures": "46808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92370000", "cashflowFromInvestment": "-47761000", "stockBasedCompensation": "6543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1232860000, "cost_of_revenue": 672936000, "gross_profit": 559924000, "research_and_development": null, "selling_general_admin": 490832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70992000, "depreciation_amortisation": 38460000, "ebitda": -32532000, "interest_expense": 15757000, "interest_income": null, "other_non_operating": null, "pretax_income": -86749000, "tax_provision": -19677000, "effective_tax_rate": null, "net_income": -67072000, "net_income_continuing_ops": -67072000, "net_income_to_common": -67072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12100000, "short_term_investments": null, "net_receivables": 22241000, "inventory": 299218000, "other_current_assets": null, "total_current_assets": 729094000, "net_ppe": null, "goodwill": 1047775000, "intangible_assets": 984662000, "goodwill_and_intangibles": 2032437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3454767000, "total_assets": 4183861000, "short_term_debt": 473353000, "accounts_payable": 312675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976157000, "long_term_debt": 1355557000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1904216999, "total_liabilities": 2880374000, "total_debt": 1828910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 852074000, "total_equity": 1303487000, "shares_outstanding": 211420000, "operating_cash_flow": 135500000, "stock_based_compensation": 6543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47761000, "dividends_paid": 52267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92370000, "free_cash_flow": 182308000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70992000", "ebitda": "-32532000", "netIncome": "-67072000", "grossProfit": "559924000", "depreciation": "None", "totalRevenue": "1232860000", "costOfRevenue": "672936000", "interestIncome": "15757000", "incomeBeforeTax": "-86749000", "interestExpense": "15757000", "operatingIncome": "69092000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-19677000", "reportedCurrency": "USD", "netInterestIncome": "-15757000", "nonInterestIncome": "None", "operatingExpenses": "490832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "672936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38460000", "sellingGeneralAndAdministrative": "490832000", "netIncomeFromContinuingOperations": "-67072000" }, "balance": { "goodwill": "1047775000", "inventory": "299218000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4183861000", "longTermDebt": "1355557000", "shortTermDebt": "473353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "984662000", "reportedCurrency": "USD", "retainedEarnings": "852074000", "totalLiabilities": "2880374000", "otherCurrentAssets": "694753000", "totalCurrentAssets": "729094000", "currentLongTermDebt": "403210000", "longTermInvestments": "3704000", "shortTermInvestments": "None", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3454767000", "currentAccountsPayable": "312675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1273841000", "shortLongTermDebtTotal": "2331504000", "totalShareholderEquity": "1303487000", "capitalLeaseObligations": "325075000", "otherCurrentLiabilities": "502804000", "totalCurrentLiabilities": "976157000", "otherNonCurrentLiabilities": "2066000", "totalNonCurrentLiabilities": "1904216999", "cashAndShortTermInvestments": "12100000", "commonStockSharesOutstanding": "211420000", "intangibleAssetsExcludingGoodwill": "984662000", "cashAndCashEquivalentsAtCarryingValue": "12100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-67072000", "profitLoss": "None", "dividendPayout": "52267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "386000", "operatingCashflow": "135500000", "capitalExpenditures": "46808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92370000", "cashflowFromInvestment": "-47761000", "stockBasedCompensation": "6543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1226554000, "cost_of_revenue": 638703000, "gross_profit": 587851000, "ebit": 70371000, "ebitda": 110244000, "pretax_income": 52151000, "tax_provision": 12617000, "net_income": 39534000, "net_income_to_common": 39534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16731000, "total_current_assets": 751815000, "total_assets": 4349618000, "short_term_debt": 482635000, "long_term_debt": 1380190000, "total_debt": 1862825000, "total_liabilities": 2929124000, "total_equity": 1420494000, "shares_outstanding": 211417000, "goodwill_and_intangibles": 2177334000 }, "cash_flow": { "operating_cash_flow": 54360000, "capital_expenditure": 23939000, "free_cash_flow": 78299000, "dividends_paid": 52267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263284, "ticker_id": 1544, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70371000", "ebitda": "110244000", "netIncome": "39534000", "grossProfit": "587851000", "depreciation": "None", "totalRevenue": "1226554000", "costOfRevenue": "638703000", "interestIncome": "3767000", "incomeBeforeTax": "52151000", "interestExpense": "18220000", "operatingIncome": "66516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12617000", "reportedCurrency": "USD", "netInterestIncome": "-14453000", "nonInterestIncome": "None", "operatingExpenses": "521335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39873000", "sellingGeneralAndAdministrative": "475864000", "netIncomeFromContinuingOperations": "39534000" }, "balance": { "goodwill": "1047775000", "inventory": "299415000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4349618000", "longTermDebt": "1380190000", "shortTermDebt": "482635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1129559000", "reportedCurrency": "USD", "retainedEarnings": "971413000", "totalLiabilities": "2929124000", "otherCurrentAssets": "39671000", "totalCurrentAssets": "751815000", "currentLongTermDebt": "408031000", "longTermInvestments": "3745000", "shortTermInvestments": "None", "currentNetReceivables": "395998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597803000", "currentAccountsPayable": "318952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268982000", "shortLongTermDebtTotal": "2125461000", "totalShareholderEquity": "1420494000", "capitalLeaseObligations": "337240000", "otherCurrentLiabilities": "153736000", "totalCurrentLiabilities": "957553000", "otherNonCurrentLiabilities": "2079000", "totalNonCurrentLiabilities": "1971571000", "cashAndShortTermInvestments": "16731000", "commonStockSharesOutstanding": "211417000", "intangibleAssetsExcludingGoodwill": "1129559000", "cashAndCashEquivalentsAtCarryingValue": "16731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39534000", "profitLoss": "None", "dividendPayout": "52267000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5709000", "operatingCashflow": "54360000", "capitalExpenditures": "23939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24667000", "cashflowFromInvestment": "-24007000", "stockBasedCompensation": "6598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1226554000, "cost_of_revenue": 638703000, "gross_profit": 587851000, "research_and_development": null, "selling_general_admin": 475864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70371000, "depreciation_amortisation": 39873000, "ebitda": 110244000, "interest_expense": 18220000, "interest_income": null, "other_non_operating": null, "pretax_income": 52151000, "tax_provision": 12617000, "effective_tax_rate": null, "net_income": 39534000, "net_income_continuing_ops": 39534000, "net_income_to_common": 39534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16731000, "short_term_investments": null, "net_receivables": 395998000, "inventory": 299415000, "other_current_assets": null, "total_current_assets": 751815000, "net_ppe": null, "goodwill": 1047775000, "intangible_assets": 1129559000, "goodwill_and_intangibles": 2177334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3597803000, "total_assets": 4349618000, "short_term_debt": 482635000, "accounts_payable": 318952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957553000, "long_term_debt": 1380190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1971571000, "total_liabilities": 2929124000, "total_debt": 1862825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 971413000, "total_equity": 1420494000, "shares_outstanding": 211417000, "operating_cash_flow": 54360000, "stock_based_compensation": 6598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24007000, "dividends_paid": 52267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24667000, "free_cash_flow": 78299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70371000", "ebitda": "110244000", "netIncome": "39534000", "grossProfit": "587851000", "depreciation": "None", "totalRevenue": "1226554000", "costOfRevenue": "638703000", "interestIncome": "3767000", "incomeBeforeTax": "52151000", "interestExpense": "18220000", "operatingIncome": "66516000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12617000", "reportedCurrency": "USD", "netInterestIncome": "-14453000", "nonInterestIncome": "None", "operatingExpenses": "521335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "638703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39873000", "sellingGeneralAndAdministrative": "475864000", "netIncomeFromContinuingOperations": "39534000" }, "balance": { "goodwill": "1047775000", "inventory": "299415000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4349618000", "longTermDebt": "1380190000", "shortTermDebt": "482635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1129559000", "reportedCurrency": "USD", "retainedEarnings": "971413000", "totalLiabilities": "2929124000", "otherCurrentAssets": "39671000", "totalCurrentAssets": "751815000", "currentLongTermDebt": "408031000", "longTermInvestments": "3745000", "shortTermInvestments": "None", "currentNetReceivables": "395998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3597803000", "currentAccountsPayable": "318952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268982000", "shortLongTermDebtTotal": "2125461000", "totalShareholderEquity": "1420494000", "capitalLeaseObligations": "337240000", "otherCurrentLiabilities": "153736000", "totalCurrentLiabilities": "957553000", "otherNonCurrentLiabilities": "2079000", "totalNonCurrentLiabilities": "1971571000", "cashAndShortTermInvestments": "16731000", "commonStockSharesOutstanding": "211417000", "intangibleAssetsExcludingGoodwill": "1129559000", "cashAndCashEquivalentsAtCarryingValue": "16731000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39534000", "profitLoss": "None", "dividendPayout": "52267000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "5709000", "operatingCashflow": "54360000", "capitalExpenditures": "23939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24667000", "cashflowFromInvestment": "-24007000", "stockBasedCompensation": "6598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1242835000, "cost_of_revenue": 636060000, "gross_profit": 606775000, "ebit": 97340000, "ebitda": 137166000, "pretax_income": 78464000, "tax_provision": 20099000, "net_income": 58365000, "net_income_to_common": 58365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11045000, "total_current_assets": 740669000, "total_assets": 4344622000, "short_term_debt": 84077000, "long_term_debt": 1749154000, "total_debt": 1833231000, "total_liabilities": 2916866000, "total_equity": 1427756000, "shares_outstanding": 211991000, "goodwill_and_intangibles": 2187083000 }, "cash_flow": { "operating_cash_flow": 130829000, "capital_expenditure": 30810000, "free_cash_flow": 161639000, "dividends_paid": 52449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263285, "ticker_id": 1544, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97340000", "ebitda": "137166000", "netIncome": "58365000", "grossProfit": "606775000", "depreciation": "None", "totalRevenue": "1242835000", "costOfRevenue": "636060000", "interestIncome": "3840000", "incomeBeforeTax": "78464000", "interestExpense": "18876000", "operatingIncome": "93412000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20099000", "reportedCurrency": "USD", "netInterestIncome": "-15036000", "nonInterestIncome": "None", "operatingExpenses": "513363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39826000", "sellingGeneralAndAdministrative": "473537000", "netIncomeFromContinuingOperations": "58365000" }, "balance": { "goodwill": "1047755000", "inventory": "304343000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4344622000", "longTermDebt": "1749154000", "shortTermDebt": "84077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1139328000", "reportedCurrency": "USD", "retainedEarnings": "984146000", "totalLiabilities": "2916866000", "otherCurrentAssets": "33606000", "totalCurrentAssets": "740669000", "currentLongTermDebt": "10978000", "longTermInvestments": "3742000", "shortTermInvestments": "None", "currentNetReceivables": "391675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603953000", "currentAccountsPayable": "328389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265154000", "shortLongTermDebtTotal": "2088471000", "totalShareholderEquity": "1427756000", "capitalLeaseObligations": "328339000", "otherCurrentLiabilities": "174645000", "totalCurrentLiabilities": "589250000", "otherNonCurrentLiabilities": "2082000", "totalNonCurrentLiabilities": "2327616000", "cashAndShortTermInvestments": "11045000", "commonStockSharesOutstanding": "211991000", "intangibleAssetsExcludingGoodwill": "1139328000", "cashAndCashEquivalentsAtCarryingValue": "11045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58365000", "profitLoss": "None", "dividendPayout": "52449000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3332000", "operatingCashflow": "130829000", "capitalExpenditures": "30810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91751000", "cashflowFromInvestment": "-35373000", "stockBasedCompensation": "7168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1242835000, "cost_of_revenue": 636060000, "gross_profit": 606775000, "research_and_development": null, "selling_general_admin": 473537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97340000, "depreciation_amortisation": 39826000, "ebitda": 137166000, "interest_expense": 18876000, "interest_income": null, "other_non_operating": null, "pretax_income": 78464000, "tax_provision": 20099000, "effective_tax_rate": null, "net_income": 58365000, "net_income_continuing_ops": 58365000, "net_income_to_common": 58365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11045000, "short_term_investments": null, "net_receivables": 391675000, "inventory": 304343000, "other_current_assets": null, "total_current_assets": 740669000, "net_ppe": null, "goodwill": 1047755000, "intangible_assets": 1139328000, "goodwill_and_intangibles": 2187083000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3603953000, "total_assets": 4344622000, "short_term_debt": 84077000, "accounts_payable": 328389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589250000, "long_term_debt": 1749154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2327616000, "total_liabilities": 2916866000, "total_debt": 1833231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 984146000, "total_equity": 1427756000, "shares_outstanding": 211991000, "operating_cash_flow": 130829000, "stock_based_compensation": 7168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35373000, "dividends_paid": 52449000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91751000, "free_cash_flow": 161639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97340000", "ebitda": "137166000", "netIncome": "58365000", "grossProfit": "606775000", "depreciation": "None", "totalRevenue": "1242835000", "costOfRevenue": "636060000", "interestIncome": "3840000", "incomeBeforeTax": "78464000", "interestExpense": "18876000", "operatingIncome": "93412000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20099000", "reportedCurrency": "USD", "netInterestIncome": "-15036000", "nonInterestIncome": "None", "operatingExpenses": "513363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "636060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39826000", "sellingGeneralAndAdministrative": "473537000", "netIncomeFromContinuingOperations": "58365000" }, "balance": { "goodwill": "1047755000", "inventory": "304343000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4344622000", "longTermDebt": "1749154000", "shortTermDebt": "84077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1139328000", "reportedCurrency": "USD", "retainedEarnings": "984146000", "totalLiabilities": "2916866000", "otherCurrentAssets": "33606000", "totalCurrentAssets": "740669000", "currentLongTermDebt": "10978000", "longTermInvestments": "3742000", "shortTermInvestments": "None", "currentNetReceivables": "391675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3603953000", "currentAccountsPayable": "328389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265154000", "shortLongTermDebtTotal": "2088471000", "totalShareholderEquity": "1427756000", "capitalLeaseObligations": "328339000", "otherCurrentLiabilities": "174645000", "totalCurrentLiabilities": "589250000", "otherNonCurrentLiabilities": "2082000", "totalNonCurrentLiabilities": "2327616000", "cashAndShortTermInvestments": "11045000", "commonStockSharesOutstanding": "211991000", "intangibleAssetsExcludingGoodwill": "1139328000", "cashAndCashEquivalentsAtCarryingValue": "11045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58365000", "profitLoss": "None", "dividendPayout": "52449000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3332000", "operatingCashflow": "130829000", "capitalExpenditures": "30810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91751000", "cashflowFromInvestment": "-35373000", "stockBasedCompensation": "7168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52449000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1554230000, "cost_of_revenue": 778346000, "gross_profit": 775884000, "ebit": 90876000, "ebitda": 140144000, "pretax_income": 71202000, "tax_provision": 18204000, "net_income": 52998000, "net_income_to_common": 52998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7340000, "total_current_assets": 715295000, "total_assets": 4326946000, "short_term_debt": 81802000, "long_term_debt": 1790379000, "total_debt": 1872181000, "total_liabilities": 2911321000, "total_equity": 1415625000, "shares_outstanding": 212138000, "goodwill_and_intangibles": 2189971000 }, "cash_flow": { "operating_cash_flow": 135634000, "capital_expenditure": 25556000, "free_cash_flow": 161190000, "dividends_paid": 52323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263286, "ticker_id": 1544, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90876000", "ebitda": "140144000", "netIncome": "52998000", "grossProfit": "775884000", "depreciation": "None", "totalRevenue": "1554230000", "costOfRevenue": "778346000", "interestIncome": "5626000", "incomeBeforeTax": "71202000", "interestExpense": "19674000", "operatingIncome": "85133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18204000", "reportedCurrency": "USD", "netInterestIncome": "-14048000", "nonInterestIncome": "None", "operatingExpenses": "690751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "778346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49268000", "sellingGeneralAndAdministrative": "633396000", "netIncomeFromContinuingOperations": "52998000" }, "balance": { "goodwill": "1066783000", "inventory": "299067000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4326946000", "longTermDebt": "1790379000", "shortTermDebt": "81802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1123188000", "reportedCurrency": "USD", "retainedEarnings": "978230000", "totalLiabilities": "2911321000", "otherCurrentAssets": "34808000", "totalCurrentAssets": "715295000", "currentLongTermDebt": "8492000", "longTermInvestments": "3740000", "shortTermInvestments": "None", "currentNetReceivables": "374080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3611651000", "currentAccountsPayable": "329802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1272654000", "shortLongTermDebtTotal": "2131886000", "totalShareholderEquity": "1415625000", "capitalLeaseObligations": "333015000", "otherCurrentLiabilities": "142806000", "totalCurrentLiabilities": "568717000", "otherNonCurrentLiabilities": "2102000", "totalNonCurrentLiabilities": "2342604000", "cashAndShortTermInvestments": "7340000", "commonStockSharesOutstanding": "212138000", "intangibleAssetsExcludingGoodwill": "1123188000", "cashAndCashEquivalentsAtCarryingValue": "7340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52998000", "profitLoss": "None", "dividendPayout": "52323000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18185000", "operatingCashflow": "135634000", "capitalExpenditures": "25556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "702715000", "cashflowFromInvestment": "-836014000", "stockBasedCompensation": "12001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1554230000, "cost_of_revenue": 778346000, "gross_profit": 775884000, "research_and_development": null, "selling_general_admin": 633396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90876000, "depreciation_amortisation": 49268000, "ebitda": 140144000, "interest_expense": 19674000, "interest_income": null, "other_non_operating": null, "pretax_income": 71202000, "tax_provision": 18204000, "effective_tax_rate": null, "net_income": 52998000, "net_income_continuing_ops": 52998000, "net_income_to_common": 52998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7340000, "short_term_investments": null, "net_receivables": 374080000, "inventory": 299067000, "other_current_assets": null, "total_current_assets": 715295000, "net_ppe": null, "goodwill": 1066783000, "intangible_assets": 1123188000, "goodwill_and_intangibles": 2189971000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3611651000, "total_assets": 4326946000, "short_term_debt": 81802000, "accounts_payable": 329802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 568717000, "long_term_debt": 1790379000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2342604000, "total_liabilities": 2911321000, "total_debt": 1872181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 978230000, "total_equity": 1415625000, "shares_outstanding": 212138000, "operating_cash_flow": 135634000, "stock_based_compensation": 12001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25556000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -836014000, "dividends_paid": 52323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 702715000, "free_cash_flow": 161190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90876000", "ebitda": "140144000", "netIncome": "52998000", "grossProfit": "775884000", "depreciation": "None", "totalRevenue": "1554230000", "costOfRevenue": "778346000", "interestIncome": "5626000", "incomeBeforeTax": "71202000", "interestExpense": "19674000", "operatingIncome": "85133000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18204000", "reportedCurrency": "USD", "netInterestIncome": "-14048000", "nonInterestIncome": "None", "operatingExpenses": "690751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "778346000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49268000", "sellingGeneralAndAdministrative": "633396000", "netIncomeFromContinuingOperations": "52998000" }, "balance": { "goodwill": "1066783000", "inventory": "299067000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "4326946000", "longTermDebt": "1790379000", "shortTermDebt": "81802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1123188000", "reportedCurrency": "USD", "retainedEarnings": "978230000", "totalLiabilities": "2911321000", "otherCurrentAssets": "34808000", "totalCurrentAssets": "715295000", "currentLongTermDebt": "8492000", "longTermInvestments": "3740000", "shortTermInvestments": "None", "currentNetReceivables": "374080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3611651000", "currentAccountsPayable": "329802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1272654000", "shortLongTermDebtTotal": "2131886000", "totalShareholderEquity": "1415625000", "capitalLeaseObligations": "333015000", "otherCurrentLiabilities": "142806000", "totalCurrentLiabilities": "568717000", "otherNonCurrentLiabilities": "2102000", "totalNonCurrentLiabilities": "2342604000", "cashAndShortTermInvestments": "7340000", "commonStockSharesOutstanding": "212138000", "intangibleAssetsExcludingGoodwill": "1123188000", "cashAndCashEquivalentsAtCarryingValue": "7340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52998000", "profitLoss": "None", "dividendPayout": "52323000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-18185000", "operatingCashflow": "135634000", "capitalExpenditures": "25556000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "702715000", "cashflowFromInvestment": "-836014000", "stockBasedCompensation": "12001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5499000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1111125000, "cost_of_revenue": 568463000, "gross_profit": 542662000, "ebit": 65067000, "ebitda": 101884000, "pretax_income": 56905000, "tax_provision": 13783000, "net_income": 43122000, "net_income_to_common": 43122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5005000, "total_current_assets": 656364000, "total_assets": 3400447000, "short_term_debt": 82983000, "long_term_debt": 1021644000, "total_debt": 1104627000, "total_liabilities": 1990333000, "total_equity": 1410114000, "shares_outstanding": 212192000, "goodwill_and_intangibles": 1306265000 }, "cash_flow": { "operating_cash_flow": 130294000, "capital_expenditure": 45464000, "free_cash_flow": 175758000, "dividends_paid": 50544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263287, "ticker_id": 1544, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65067000", "ebitda": "101884000", "netIncome": "43122000", "grossProfit": "542662000", "depreciation": "None", "totalRevenue": "1111125000", "costOfRevenue": "568463000", "interestIncome": "3836000", "incomeBeforeTax": "56905000", "interestExpense": "8162000", "operatingIncome": "61353000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13783000", "reportedCurrency": "USD", "netInterestIncome": "-4326000", "nonInterestIncome": "None", "operatingExpenses": "481309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36817000", "sellingGeneralAndAdministrative": "444042000", "netIncomeFromContinuingOperations": "43122000" }, "balance": { "goodwill": "679896000", "inventory": "262691000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3400447000", "longTermDebt": "1021644000", "shortTermDebt": "82983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "626369000", "reportedCurrency": "USD", "retainedEarnings": "977555000", "totalLiabilities": "1990333000", "otherCurrentAssets": "41146000", "totalCurrentAssets": "656364000", "currentLongTermDebt": "14459000", "longTermInvestments": "3799000", "shortTermInvestments": "None", "currentNetReceivables": "347522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744083000", "currentAccountsPayable": "260710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1283105000", "shortLongTermDebtTotal": "1359092000", "totalShareholderEquity": "1410114000", "capitalLeaseObligations": "322989000", "otherCurrentLiabilities": "194875000", "totalCurrentLiabilities": "548603000", "otherNonCurrentLiabilities": "2069000", "totalNonCurrentLiabilities": "1441730000", "cashAndShortTermInvestments": "5005000", "commonStockSharesOutstanding": "212192000", "intangibleAssetsExcludingGoodwill": "626369000", "cashAndCashEquivalentsAtCarryingValue": "5005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43122000", "profitLoss": "None", "dividendPayout": "50544000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3292000", "operatingCashflow": "130294000", "capitalExpenditures": "45464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80537000", "cashflowFromInvestment": "-59727000", "stockBasedCompensation": "6419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1111125000, "cost_of_revenue": 568463000, "gross_profit": 542662000, "research_and_development": null, "selling_general_admin": 444042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65067000, "depreciation_amortisation": 36817000, "ebitda": 101884000, "interest_expense": 8162000, "interest_income": null, "other_non_operating": null, "pretax_income": 56905000, "tax_provision": 13783000, "effective_tax_rate": null, "net_income": 43122000, "net_income_continuing_ops": 43122000, "net_income_to_common": 43122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5005000, "short_term_investments": null, "net_receivables": 347522000, "inventory": 262691000, "other_current_assets": null, "total_current_assets": 656364000, "net_ppe": null, "goodwill": 679896000, "intangible_assets": 626369000, "goodwill_and_intangibles": 1306265000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2744083000, "total_assets": 3400447000, "short_term_debt": 82983000, "accounts_payable": 260710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 548603000, "long_term_debt": 1021644000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441730000, "total_liabilities": 1990333000, "total_debt": 1104627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 977555000, "total_equity": 1410114000, "shares_outstanding": 212192000, "operating_cash_flow": 130294000, "stock_based_compensation": 6419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45464000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59727000, "dividends_paid": 50544000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -80537000, "free_cash_flow": 175758000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65067000", "ebitda": "101884000", "netIncome": "43122000", "grossProfit": "542662000", "depreciation": "None", "totalRevenue": "1111125000", "costOfRevenue": "568463000", "interestIncome": "3836000", "incomeBeforeTax": "56905000", "interestExpense": "8162000", "operatingIncome": "61353000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13783000", "reportedCurrency": "USD", "netInterestIncome": "-4326000", "nonInterestIncome": "None", "operatingExpenses": "481309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36817000", "sellingGeneralAndAdministrative": "444042000", "netIncomeFromContinuingOperations": "43122000" }, "balance": { "goodwill": "679896000", "inventory": "262691000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3400447000", "longTermDebt": "1021644000", "shortTermDebt": "82983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "626369000", "reportedCurrency": "USD", "retainedEarnings": "977555000", "totalLiabilities": "1990333000", "otherCurrentAssets": "41146000", "totalCurrentAssets": "656364000", "currentLongTermDebt": "14459000", "longTermInvestments": "3799000", "shortTermInvestments": "None", "currentNetReceivables": "347522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2744083000", "currentAccountsPayable": "260710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1283105000", "shortLongTermDebtTotal": "1359092000", "totalShareholderEquity": "1410114000", "capitalLeaseObligations": "322989000", "otherCurrentLiabilities": "194875000", "totalCurrentLiabilities": "548603000", "otherNonCurrentLiabilities": "2069000", "totalNonCurrentLiabilities": "1441730000", "cashAndShortTermInvestments": "5005000", "commonStockSharesOutstanding": "212192000", "intangibleAssetsExcludingGoodwill": "626369000", "cashAndCashEquivalentsAtCarryingValue": "5005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43122000", "profitLoss": "None", "dividendPayout": "50544000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-3292000", "operatingCashflow": "130294000", "capitalExpenditures": "45464000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-80537000", "cashflowFromInvestment": "-59727000", "stockBasedCompensation": "6419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50544000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36817000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1190561000, "cost_of_revenue": 598209000, "gross_profit": 592352000, "ebit": 94208000, "ebitda": 131539000, "pretax_income": 85520000, "tax_provision": 20536000, "net_income": 64984000, "net_income_to_common": 64984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14975000, "total_current_assets": 707724000, "total_assets": 3429959000, "short_term_debt": 76490000, "long_term_debt": 1054143000, "total_debt": 1130633000, "total_liabilities": 2023433000, "total_equity": 1406526000, "shares_outstanding": 211975000, "goodwill_and_intangibles": 1313440000 }, "cash_flow": { "operating_cash_flow": 113949000, "capital_expenditure": 25373000, "free_cash_flow": 139322000, "dividends_paid": 50543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263289, "ticker_id": 1544, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94208000", "ebitda": "131539000", "netIncome": "64984000", "grossProfit": "592352000", "depreciation": "None", "totalRevenue": "1190561000", "costOfRevenue": "598209000", "interestIncome": "3910000", "incomeBeforeTax": "85520000", "interestExpense": "8688000", "operatingIncome": "90179000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20536000", "reportedCurrency": "USD", "netInterestIncome": "-4778000", "nonInterestIncome": "None", "operatingExpenses": "502173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37331000", "sellingGeneralAndAdministrative": "460240000", "netIncomeFromContinuingOperations": "64984000" }, "balance": { "goodwill": "679896000", "inventory": "258948000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3429959000", "longTermDebt": "1054143000", "shortTermDebt": "76490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "633544000", "reportedCurrency": "USD", "retainedEarnings": "984977000", "totalLiabilities": "2023433000", "otherCurrentAssets": "34697000", "totalCurrentAssets": "707724000", "currentLongTermDebt": "11817000", "longTermInvestments": "3897000", "shortTermInvestments": "None", "currentNetReceivables": "399104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2722235000", "currentAccountsPayable": "286919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1256697000", "shortLongTermDebtTotal": "1381763000", "totalShareholderEquity": "1406526000", "capitalLeaseObligations": "315803000", "otherCurrentLiabilities": "187599000", "totalCurrentLiabilities": "569061000", "otherNonCurrentLiabilities": "2485000", "totalNonCurrentLiabilities": "1454372000", "cashAndShortTermInvestments": "14975000", "commonStockSharesOutstanding": "211975000", "intangibleAssetsExcludingGoodwill": "633544000", "cashAndCashEquivalentsAtCarryingValue": "14975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64984000", "profitLoss": "None", "dividendPayout": "50543000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1565000", "operatingCashflow": "113949000", "capitalExpenditures": "25373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69403000", "cashflowFromInvestment": "-36437000", "stockBasedCompensation": "6381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1190561000, "cost_of_revenue": 598209000, "gross_profit": 592352000, "research_and_development": null, "selling_general_admin": 460240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94208000, "depreciation_amortisation": 37331000, "ebitda": 131539000, "interest_expense": 8688000, "interest_income": null, "other_non_operating": null, "pretax_income": 85520000, "tax_provision": 20536000, "effective_tax_rate": null, "net_income": 64984000, "net_income_continuing_ops": 64984000, "net_income_to_common": 64984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14975000, "short_term_investments": null, "net_receivables": 399104000, "inventory": 258948000, "other_current_assets": null, "total_current_assets": 707724000, "net_ppe": null, "goodwill": 679896000, "intangible_assets": 633544000, "goodwill_and_intangibles": 1313440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2722235000, "total_assets": 3429959000, "short_term_debt": 76490000, "accounts_payable": 286919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569061000, "long_term_debt": 1054143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1454372000, "total_liabilities": 2023433000, "total_debt": 1130633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 984977000, "total_equity": 1406526000, "shares_outstanding": 211975000, "operating_cash_flow": 113949000, "stock_based_compensation": 6381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36437000, "dividends_paid": 50543000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69403000, "free_cash_flow": 139322000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94208000", "ebitda": "131539000", "netIncome": "64984000", "grossProfit": "592352000", "depreciation": "None", "totalRevenue": "1190561000", "costOfRevenue": "598209000", "interestIncome": "3910000", "incomeBeforeTax": "85520000", "interestExpense": "8688000", "operatingIncome": "90179000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20536000", "reportedCurrency": "USD", "netInterestIncome": "-4778000", "nonInterestIncome": "None", "operatingExpenses": "502173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37331000", "sellingGeneralAndAdministrative": "460240000", "netIncomeFromContinuingOperations": "64984000" }, "balance": { "goodwill": "679896000", "inventory": "258948000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3429959000", "longTermDebt": "1054143000", "shortTermDebt": "76490000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "633544000", "reportedCurrency": "USD", "retainedEarnings": "984977000", "totalLiabilities": "2023433000", "otherCurrentAssets": "34697000", "totalCurrentAssets": "707724000", "currentLongTermDebt": "11817000", "longTermInvestments": "3897000", "shortTermInvestments": "None", "currentNetReceivables": "399104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2722235000", "currentAccountsPayable": "286919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1256697000", "shortLongTermDebtTotal": "1381763000", "totalShareholderEquity": "1406526000", "capitalLeaseObligations": "315803000", "otherCurrentLiabilities": "187599000", "totalCurrentLiabilities": "569061000", "otherNonCurrentLiabilities": "2485000", "totalNonCurrentLiabilities": "1454372000", "cashAndShortTermInvestments": "14975000", "commonStockSharesOutstanding": "211975000", "intangibleAssetsExcludingGoodwill": "633544000", "cashAndCashEquivalentsAtCarryingValue": "14975000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64984000", "profitLoss": "None", "dividendPayout": "50543000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1565000", "operatingCashflow": "113949000", "capitalExpenditures": "25373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69403000", "cashflowFromInvestment": "-36437000", "stockBasedCompensation": "6381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50543000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22703000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1224983000, "cost_of_revenue": 613362000, "gross_profit": 611621000, "ebit": 99400000, "ebitda": 136227000, "pretax_income": 90422000, "tax_provision": 23455000, "net_income": 66967000, "net_income_to_common": 66967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6866000, "total_current_assets": 702767000, "total_assets": 3428061000, "short_term_debt": 75750000, "long_term_debt": 1068844000, "total_debt": 1144594000, "total_liabilities": 2043653000, "total_equity": 1384408000, "shares_outstanding": 212315000, "goodwill_and_intangibles": 1320659000 }, "cash_flow": { "operating_cash_flow": 63272000, "capital_expenditure": 27919000, "free_cash_flow": 91191000, "dividends_paid": 50840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263290, "ticker_id": 1544, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99400000", "ebitda": "136227000", "netIncome": "66967000", "grossProfit": "611621000", "depreciation": "None", "totalRevenue": "1224983000", "costOfRevenue": "613362000", "interestIncome": "4070000", "incomeBeforeTax": "90422000", "interestExpense": "8978000", "operatingIncome": "95212000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23455000", "reportedCurrency": "USD", "netInterestIncome": "-4908000", "nonInterestIncome": "None", "operatingExpenses": "516409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36827000", "sellingGeneralAndAdministrative": "471400000", "netIncomeFromContinuingOperations": "66967000" }, "balance": { "goodwill": "679896000", "inventory": "259800000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3428061000", "longTermDebt": "1068844000", "shortTermDebt": "75750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "640763000", "reportedCurrency": "USD", "retainedEarnings": "970536000", "totalLiabilities": "2043653000", "otherCurrentAssets": "35746000", "totalCurrentAssets": "702767000", "currentLongTermDebt": "15611000", "longTermInvestments": "3865000", "shortTermInvestments": "None", "currentNetReceivables": "400355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2725294000", "currentAccountsPayable": "298870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1388580000", "totalShareholderEquity": "1384408000", "capitalLeaseObligations": "304125000", "otherCurrentLiabilities": "197809000", "totalCurrentLiabilities": "589497000", "otherNonCurrentLiabilities": "2576000", "totalNonCurrentLiabilities": "1454156000", "cashAndShortTermInvestments": "6866000", "commonStockSharesOutstanding": "212315000", "intangibleAssetsExcludingGoodwill": "640763000", "cashAndCashEquivalentsAtCarryingValue": "6866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66967000", "profitLoss": "None", "dividendPayout": "50840000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8561000", "operatingCashflow": "63272000", "capitalExpenditures": "27919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31646000", "cashflowFromInvestment": "-40578000", "stockBasedCompensation": "5814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1224983000, "cost_of_revenue": 613362000, "gross_profit": 611621000, "research_and_development": null, "selling_general_admin": 471400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99400000, "depreciation_amortisation": 36827000, "ebitda": 136227000, "interest_expense": 8978000, "interest_income": null, "other_non_operating": null, "pretax_income": 90422000, "tax_provision": 23455000, "effective_tax_rate": null, "net_income": 66967000, "net_income_continuing_ops": 66967000, "net_income_to_common": 66967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6866000, "short_term_investments": null, "net_receivables": 400355000, "inventory": 259800000, "other_current_assets": null, "total_current_assets": 702767000, "net_ppe": null, "goodwill": 679896000, "intangible_assets": 640763000, "goodwill_and_intangibles": 1320659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2725294000, "total_assets": 3428061000, "short_term_debt": 75750000, "accounts_payable": 298870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 589497000, "long_term_debt": 1068844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1454156000, "total_liabilities": 2043653000, "total_debt": 1144594000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970536000, "total_equity": 1384408000, "shares_outstanding": 212315000, "operating_cash_flow": 63272000, "stock_based_compensation": 5814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40578000, "dividends_paid": 50840000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31646000, "free_cash_flow": 91191000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99400000", "ebitda": "136227000", "netIncome": "66967000", "grossProfit": "611621000", "depreciation": "None", "totalRevenue": "1224983000", "costOfRevenue": "613362000", "interestIncome": "4070000", "incomeBeforeTax": "90422000", "interestExpense": "8978000", "operatingIncome": "95212000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23455000", "reportedCurrency": "USD", "netInterestIncome": "-4908000", "nonInterestIncome": "None", "operatingExpenses": "516409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613362000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36827000", "sellingGeneralAndAdministrative": "471400000", "netIncomeFromContinuingOperations": "66967000" }, "balance": { "goodwill": "679896000", "inventory": "259800000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3428061000", "longTermDebt": "1068844000", "shortTermDebt": "75750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "640763000", "reportedCurrency": "USD", "retainedEarnings": "970536000", "totalLiabilities": "2043653000", "otherCurrentAssets": "35746000", "totalCurrentAssets": "702767000", "currentLongTermDebt": "15611000", "longTermInvestments": "3865000", "shortTermInvestments": "None", "currentNetReceivables": "400355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2725294000", "currentAccountsPayable": "298870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1388580000", "totalShareholderEquity": "1384408000", "capitalLeaseObligations": "304125000", "otherCurrentLiabilities": "197809000", "totalCurrentLiabilities": "589497000", "otherNonCurrentLiabilities": "2576000", "totalNonCurrentLiabilities": "1454156000", "cashAndShortTermInvestments": "6866000", "commonStockSharesOutstanding": "212315000", "intangibleAssetsExcludingGoodwill": "640763000", "cashAndCashEquivalentsAtCarryingValue": "6866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66967000", "profitLoss": "None", "dividendPayout": "50840000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "8561000", "operatingCashflow": "63272000", "capitalExpenditures": "27919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31646000", "cashflowFromInvestment": "-40578000", "stockBasedCompensation": "5814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50840000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1576818000, "cost_of_revenue": 797186000, "gross_profit": 779632000, "ebit": 107396000, "ebitda": 155631000, "pretax_income": 96095000, "tax_provision": 23052000, "net_income": 73043000, "net_income_to_common": 73043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15818000, "total_current_assets": 688404000, "total_assets": 3429166000, "short_term_debt": 65242000, "long_term_debt": 1043543000, "total_debt": 1108785000, "total_liabilities": 2053286000, "total_equity": 1375880000, "shares_outstanding": 212114000, "goodwill_and_intangibles": 1327922000 }, "cash_flow": { "operating_cash_flow": 105149000, "capital_expenditure": 33332000, "free_cash_flow": 138481000, "dividends_paid": 51106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263291, "ticker_id": 1544, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107396000", "ebitda": "155631000", "netIncome": "73043000", "grossProfit": "779632000", "depreciation": "None", "totalRevenue": "1576818000", "costOfRevenue": "797186000", "interestIncome": "5690000", "incomeBeforeTax": "96095000", "interestExpense": "11301000", "operatingIncome": "101548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23052000", "reportedCurrency": "USD", "netInterestIncome": "-5611000", "nonInterestIncome": "None", "operatingExpenses": "678084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "797186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48235000", "sellingGeneralAndAdministrative": "625093000", "netIncomeFromContinuingOperations": "73043000" }, "balance": { "goodwill": "679896000", "inventory": "264582000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3429166000", "longTermDebt": "1043543000", "shortTermDebt": "65242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "648026000", "reportedCurrency": "USD", "retainedEarnings": "954409000", "totalLiabilities": "2053286000", "otherCurrentAssets": "37753000", "totalCurrentAssets": "688404000", "currentLongTermDebt": "7479000", "longTermInvestments": "3907000", "shortTermInvestments": "None", "currentNetReceivables": "370251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2740762000", "currentAccountsPayable": "303583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1356212000", "totalShareholderEquity": "1375880000", "capitalLeaseObligations": "305190000", "otherCurrentLiabilities": "239418000", "totalCurrentLiabilities": "622394000", "otherNonCurrentLiabilities": "2587000", "totalNonCurrentLiabilities": "1430892000", "cashAndShortTermInvestments": "15818000", "commonStockSharesOutstanding": "212114000", "intangibleAssetsExcludingGoodwill": "648026000", "cashAndCashEquivalentsAtCarryingValue": "15818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73043000", "profitLoss": "None", "dividendPayout": "51106000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4523000", "operatingCashflow": "105149000", "capitalExpenditures": "33332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75931000", "cashflowFromInvestment": "-35927000", "stockBasedCompensation": "11129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1576818000, "cost_of_revenue": 797186000, "gross_profit": 779632000, "research_and_development": null, "selling_general_admin": 625093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107396000, "depreciation_amortisation": 48235000, "ebitda": 155631000, "interest_expense": 11301000, "interest_income": null, "other_non_operating": null, "pretax_income": 96095000, "tax_provision": 23052000, "effective_tax_rate": null, "net_income": 73043000, "net_income_continuing_ops": 73043000, "net_income_to_common": 73043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15818000, "short_term_investments": null, "net_receivables": 370251000, "inventory": 264582000, "other_current_assets": null, "total_current_assets": 688404000, "net_ppe": null, "goodwill": 679896000, "intangible_assets": 648026000, "goodwill_and_intangibles": 1327922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2740762000, "total_assets": 3429166000, "short_term_debt": 65242000, "accounts_payable": 303583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 622394000, "long_term_debt": 1043543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1430892000, "total_liabilities": 2053286000, "total_debt": 1108785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 954409000, "total_equity": 1375880000, "shares_outstanding": 212114000, "operating_cash_flow": 105149000, "stock_based_compensation": 11129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35927000, "dividends_paid": 51106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75931000, "free_cash_flow": 138481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107396000", "ebitda": "155631000", "netIncome": "73043000", "grossProfit": "779632000", "depreciation": "None", "totalRevenue": "1576818000", "costOfRevenue": "797186000", "interestIncome": "5690000", "incomeBeforeTax": "96095000", "interestExpense": "11301000", "operatingIncome": "101548000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "23052000", "reportedCurrency": "USD", "netInterestIncome": "-5611000", "nonInterestIncome": "None", "operatingExpenses": "678084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "797186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48235000", "sellingGeneralAndAdministrative": "625093000", "netIncomeFromContinuingOperations": "73043000" }, "balance": { "goodwill": "679896000", "inventory": "264582000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3429166000", "longTermDebt": "1043543000", "shortTermDebt": "65242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "648026000", "reportedCurrency": "USD", "retainedEarnings": "954409000", "totalLiabilities": "2053286000", "otherCurrentAssets": "37753000", "totalCurrentAssets": "688404000", "currentLongTermDebt": "7479000", "longTermInvestments": "3907000", "shortTermInvestments": "None", "currentNetReceivables": "370251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2740762000", "currentAccountsPayable": "303583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1356212000", "totalShareholderEquity": "1375880000", "capitalLeaseObligations": "305190000", "otherCurrentLiabilities": "239418000", "totalCurrentLiabilities": "622394000", "otherNonCurrentLiabilities": "2587000", "totalNonCurrentLiabilities": "1430892000", "cashAndShortTermInvestments": "15818000", "commonStockSharesOutstanding": "212114000", "intangibleAssetsExcludingGoodwill": "648026000", "cashAndCashEquivalentsAtCarryingValue": "15818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73043000", "profitLoss": "None", "dividendPayout": "51106000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "4523000", "operatingCashflow": "105149000", "capitalExpenditures": "33332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75931000", "cashflowFromInvestment": "-35927000", "stockBasedCompensation": "11129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8879000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1129027000, "cost_of_revenue": 587719000, "gross_profit": 541308000, "ebit": 54285000, "ebitda": 91301000, "pretax_income": 46074000, "tax_provision": 10398000, "net_income": 35676000, "net_income_to_common": 35676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22527000, "total_current_assets": 687713000, "total_assets": 3426953000, "short_term_debt": 65786000, "long_term_debt": 1048144000, "total_debt": 1113930000, "total_liabilities": 2075171000, "total_equity": 1351782000, "shares_outstanding": 212309000, "goodwill_and_intangibles": 1335538000 }, "cash_flow": { "operating_cash_flow": 92035000, "capital_expenditure": 32075000, "free_cash_flow": 124110000, "dividends_paid": 48489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263292, "ticker_id": 1544, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54285000", "ebitda": "91301000", "netIncome": "35676000", "grossProfit": "541308000", "depreciation": "None", "totalRevenue": "1129027000", "costOfRevenue": "587719000", "interestIncome": "4326000", "incomeBeforeTax": "46074000", "interestExpense": "8211000", "operatingIncome": "49897000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10398000", "reportedCurrency": "USD", "netInterestIncome": "-3885000", "nonInterestIncome": "None", "operatingExpenses": "491411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37016000", "sellingGeneralAndAdministrative": "448112000", "netIncomeFromContinuingOperations": "35676000" }, "balance": { "goodwill": "677796000", "inventory": "270883000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3426953000", "longTermDebt": "1048144000", "shortTermDebt": "65786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "657742000", "reportedCurrency": "USD", "retainedEarnings": "932472000", "totalLiabilities": "2075171000", "otherCurrentAssets": "48695000", "totalCurrentAssets": "687713000", "currentLongTermDebt": "18180000", "longTermInvestments": "7924000", "shortTermInvestments": "None", "currentNetReceivables": "345608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2739240000", "currentAccountsPayable": "318600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1350825000", "totalShareholderEquity": "1351782000", "capitalLeaseObligations": "284501000", "otherCurrentLiabilities": "263565000", "totalCurrentLiabilities": "659152000", "otherNonCurrentLiabilities": "323000", "totalNonCurrentLiabilities": "1416019000", "cashAndShortTermInvestments": "22527000", "commonStockSharesOutstanding": "212309000", "intangibleAssetsExcludingGoodwill": "657742000", "cashAndCashEquivalentsAtCarryingValue": "22527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35676000", "profitLoss": "None", "dividendPayout": "48489000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1611000", "operatingCashflow": "92035000", "capitalExpenditures": "32075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46792000", "cashflowFromInvestment": "-37277000", "stockBasedCompensation": "5563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129027000, "cost_of_revenue": 587719000, "gross_profit": 541308000, "research_and_development": 20100000, "selling_general_admin": 448112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54285000, "depreciation_amortisation": 37016000, "ebitda": 91301000, "interest_expense": 8211000, "interest_income": null, "other_non_operating": null, "pretax_income": 46074000, "tax_provision": 10398000, "effective_tax_rate": null, "net_income": 35676000, "net_income_continuing_ops": 35676000, "net_income_to_common": 35676000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22527000, "short_term_investments": null, "net_receivables": 345608000, "inventory": 270883000, "other_current_assets": null, "total_current_assets": 687713000, "net_ppe": null, "goodwill": 677796000, "intangible_assets": 657742000, "goodwill_and_intangibles": 1335538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2739240000, "total_assets": 3426953000, "short_term_debt": 65786000, "accounts_payable": 318600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 659152000, "long_term_debt": 1048144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1416019000, "total_liabilities": 2075171000, "total_debt": 1113930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 932472000, "total_equity": 1351782000, "shares_outstanding": 212309000, "operating_cash_flow": 92035000, "stock_based_compensation": 5563000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32075000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37277000, "dividends_paid": 48489000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46792000, "free_cash_flow": 124110000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54285000", "ebitda": "91301000", "netIncome": "35676000", "grossProfit": "541308000", "depreciation": "None", "totalRevenue": "1129027000", "costOfRevenue": "587719000", "interestIncome": "4326000", "incomeBeforeTax": "46074000", "interestExpense": "8211000", "operatingIncome": "49897000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10398000", "reportedCurrency": "USD", "netInterestIncome": "-3885000", "nonInterestIncome": "None", "operatingExpenses": "491411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37016000", "sellingGeneralAndAdministrative": "448112000", "netIncomeFromContinuingOperations": "35676000" }, "balance": { "goodwill": "677796000", "inventory": "270883000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3426953000", "longTermDebt": "1048144000", "shortTermDebt": "65786000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "657742000", "reportedCurrency": "USD", "retainedEarnings": "932472000", "totalLiabilities": "2075171000", "otherCurrentAssets": "48695000", "totalCurrentAssets": "687713000", "currentLongTermDebt": "18180000", "longTermInvestments": "7924000", "shortTermInvestments": "None", "currentNetReceivables": "345608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2739240000", "currentAccountsPayable": "318600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1350825000", "totalShareholderEquity": "1351782000", "capitalLeaseObligations": "284501000", "otherCurrentLiabilities": "263565000", "totalCurrentLiabilities": "659152000", "otherNonCurrentLiabilities": "323000", "totalNonCurrentLiabilities": "1416019000", "cashAndShortTermInvestments": "22527000", "commonStockSharesOutstanding": "212309000", "intangibleAssetsExcludingGoodwill": "657742000", "cashAndCashEquivalentsAtCarryingValue": "22527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35676000", "profitLoss": "None", "dividendPayout": "48489000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1611000", "operatingCashflow": "92035000", "capitalExpenditures": "32075000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46792000", "cashflowFromInvestment": "-37277000", "stockBasedCompensation": "5563000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48489000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1199260000, "cost_of_revenue": 617468000, "gross_profit": 581792000, "ebit": -54745000, "ebitda": -18771000, "pretax_income": -63297000, "tax_provision": -16567000, "net_income": -46730000, "net_income_to_common": -46730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14561000, "total_current_assets": 714579000, "total_assets": 3434639000, "short_term_debt": 60995000, "long_term_debt": 1037843000, "total_debt": 1098838000, "total_liabilities": 2059988000, "total_equity": 1374651000, "shares_outstanding": 211522000, "goodwill_and_intangibles": 1342864000 }, "cash_flow": { "operating_cash_flow": 128411000, "capital_expenditure": 28618000, "free_cash_flow": 157029000, "dividends_paid": 48603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263294, "ticker_id": 1544, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-54745000", "ebitda": "-18771000", "netIncome": "-46730000", "grossProfit": "581792000", "depreciation": "None", "totalRevenue": "1199260000", "costOfRevenue": "617468000", "interestIncome": "4542000", "incomeBeforeTax": "-63297000", "interestExpense": "8552000", "operatingIncome": "-59349000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16567000", "reportedCurrency": "USD", "netInterestIncome": "-4010000", "nonInterestIncome": "None", "operatingExpenses": "641141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35974000", "sellingGeneralAndAdministrative": "603954000", "netIncomeFromContinuingOperations": "-46730000" }, "balance": { "goodwill": "677796000", "inventory": "266150000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3434639000", "longTermDebt": "1037843000", "shortTermDebt": "60995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "665068000", "reportedCurrency": "USD", "retainedEarnings": "945285000", "totalLiabilities": "2059988000", "otherCurrentAssets": "56727000", "totalCurrentAssets": "714579000", "currentLongTermDebt": "11268000", "longTermInvestments": "13345000", "shortTermInvestments": "None", "currentNetReceivables": "377141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720060000", "currentAccountsPayable": "328614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224805000", "shortLongTermDebtTotal": "1320725000", "totalShareholderEquity": "1374651000", "capitalLeaseObligations": "271614000", "otherCurrentLiabilities": "255390000", "totalCurrentLiabilities": "669859000", "otherNonCurrentLiabilities": "311000", "totalNonCurrentLiabilities": "1390129000", "cashAndShortTermInvestments": "14561000", "commonStockSharesOutstanding": "211522000", "intangibleAssetsExcludingGoodwill": "665068000", "cashAndCashEquivalentsAtCarryingValue": "14561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46730000", "profitLoss": "None", "dividendPayout": "48603000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7816000", "operatingCashflow": "128411000", "capitalExpenditures": "28618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97395000", "cashflowFromInvestment": "-366535000", "stockBasedCompensation": "5883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1199260000, "cost_of_revenue": 617468000, "gross_profit": 581792000, "research_and_development": null, "selling_general_admin": 603954000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -54745000, "depreciation_amortisation": 35974000, "ebitda": -18771000, "interest_expense": 8552000, "interest_income": null, "other_non_operating": null, "pretax_income": -63297000, "tax_provision": -16567000, "effective_tax_rate": null, "net_income": -46730000, "net_income_continuing_ops": -46730000, "net_income_to_common": -46730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14561000, "short_term_investments": null, "net_receivables": 377141000, "inventory": 266150000, "other_current_assets": null, "total_current_assets": 714579000, "net_ppe": null, "goodwill": 677796000, "intangible_assets": 665068000, "goodwill_and_intangibles": 1342864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2720060000, "total_assets": 3434639000, "short_term_debt": 60995000, "accounts_payable": 328614000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 669859000, "long_term_debt": 1037843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1390129000, "total_liabilities": 2059988000, "total_debt": 1098838000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 945285000, "total_equity": 1374651000, "shares_outstanding": 211522000, "operating_cash_flow": 128411000, "stock_based_compensation": 5883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -366535000, "dividends_paid": 48603000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97395000, "free_cash_flow": 157029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-54745000", "ebitda": "-18771000", "netIncome": "-46730000", "grossProfit": "581792000", "depreciation": "None", "totalRevenue": "1199260000", "costOfRevenue": "617468000", "interestIncome": "4542000", "incomeBeforeTax": "-63297000", "interestExpense": "8552000", "operatingIncome": "-59349000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-16567000", "reportedCurrency": "USD", "netInterestIncome": "-4010000", "nonInterestIncome": "None", "operatingExpenses": "641141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "617468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35974000", "sellingGeneralAndAdministrative": "603954000", "netIncomeFromContinuingOperations": "-46730000" }, "balance": { "goodwill": "677796000", "inventory": "266150000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3434639000", "longTermDebt": "1037843000", "shortTermDebt": "60995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "665068000", "reportedCurrency": "USD", "retainedEarnings": "945285000", "totalLiabilities": "2059988000", "otherCurrentAssets": "56727000", "totalCurrentAssets": "714579000", "currentLongTermDebt": "11268000", "longTermInvestments": "13345000", "shortTermInvestments": "None", "currentNetReceivables": "377141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720060000", "currentAccountsPayable": "328614000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1224805000", "shortLongTermDebtTotal": "1320725000", "totalShareholderEquity": "1374651000", "capitalLeaseObligations": "271614000", "otherCurrentLiabilities": "255390000", "totalCurrentLiabilities": "669859000", "otherNonCurrentLiabilities": "311000", "totalNonCurrentLiabilities": "1390129000", "cashAndShortTermInvestments": "14561000", "commonStockSharesOutstanding": "211522000", "intangibleAssetsExcludingGoodwill": "665068000", "cashAndCashEquivalentsAtCarryingValue": "14561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-46730000", "profitLoss": "None", "dividendPayout": "48603000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7816000", "operatingCashflow": "128411000", "capitalExpenditures": "28618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97395000", "cashflowFromInvestment": "-366535000", "stockBasedCompensation": "5883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48603000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35974000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "income_statement": { "revenue": 1228050000, "cost_of_revenue": 626097000, "gross_profit": 601953000, "ebit": 93374000, "ebitda": 128358000, "pretax_income": 84365000, "tax_provision": 20605000, "net_income": 63760000, "net_income_to_common": 63760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11711000, "total_current_assets": 748940000, "total_assets": 3505835000, "short_term_debt": 68326000, "long_term_debt": 1074544000, "total_debt": 1142870000, "total_liabilities": 2035761000, "total_equity": 1470074000, "shares_outstanding": 213009000, "goodwill_and_intangibles": 1352605000 }, "cash_flow": { "operating_cash_flow": 70955000, "capital_expenditure": 34427000, "free_cash_flow": 105382000, "dividends_paid": 49023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 263295, "ticker_id": 1544, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:54:23.010544+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93374000", "ebitda": "128358000", "netIncome": "63760000", "grossProfit": "601953000", "depreciation": "None", "totalRevenue": "1228050000", "costOfRevenue": "626097000", "interestIncome": "4251000", "incomeBeforeTax": "84365000", "interestExpense": "9009000", "operatingIncome": "88554000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20605000", "reportedCurrency": "USD", "netInterestIncome": "-4251000", "nonInterestIncome": "None", "operatingExpenses": "513399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34984000", "sellingGeneralAndAdministrative": "475854000", "netIncomeFromContinuingOperations": "63760000" }, "balance": { "goodwill": "677796000", "inventory": "256562000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3505835000", "longTermDebt": "1074544000", "shortTermDebt": "68326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "674809000", "reportedCurrency": "USD", "retainedEarnings": "1040618000", "totalLiabilities": "2035761000", "otherCurrentAssets": "41359000", "totalCurrentAssets": "748940000", "currentLongTermDebt": "17637000", "longTermInvestments": "13475000", "shortTermInvestments": "None", "currentNetReceivables": "439308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756895000", "currentAccountsPayable": "328166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233678000", "shortLongTermDebtTotal": "1373723000", "totalShareholderEquity": "1470074000", "capitalLeaseObligations": "281542000", "otherCurrentLiabilities": "140975000", "totalCurrentLiabilities": "555457000", "otherNonCurrentLiabilities": "174907000", "totalNonCurrentLiabilities": "1480304000", "cashAndShortTermInvestments": "11711000", "commonStockSharesOutstanding": "213009000", "intangibleAssetsExcludingGoodwill": "674809000", "cashAndCashEquivalentsAtCarryingValue": "11711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63760000", "profitLoss": "None", "dividendPayout": "49023000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8816000", "operatingCashflow": "70955000", "capitalExpenditures": "34427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49802000", "cashflowFromInvestment": "-338369000", "stockBasedCompensation": "5663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228050000, "cost_of_revenue": 626097000, "gross_profit": 601953000, "research_and_development": null, "selling_general_admin": 475854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93374000, "depreciation_amortisation": 34984000, "ebitda": 128358000, "interest_expense": 9009000, "interest_income": null, "other_non_operating": null, "pretax_income": 84365000, "tax_provision": 20605000, "effective_tax_rate": null, "net_income": 63760000, "net_income_continuing_ops": 63760000, "net_income_to_common": 63760000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11711000, "short_term_investments": null, "net_receivables": 439308000, "inventory": 256562000, "other_current_assets": null, "total_current_assets": 748940000, "net_ppe": null, "goodwill": 677796000, "intangible_assets": 674809000, "goodwill_and_intangibles": 1352605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2756895000, "total_assets": 3505835000, "short_term_debt": 68326000, "accounts_payable": 328166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555457000, "long_term_debt": 1074544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1480304000, "total_liabilities": 2035761000, "total_debt": 1142870000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1040618000, "total_equity": 1470074000, "shares_outstanding": 213009000, "operating_cash_flow": 70955000, "stock_based_compensation": 5663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338369000, "dividends_paid": 49023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49802000, "free_cash_flow": 105382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93374000", "ebitda": "128358000", "netIncome": "63760000", "grossProfit": "601953000", "depreciation": "None", "totalRevenue": "1228050000", "costOfRevenue": "626097000", "interestIncome": "4251000", "incomeBeforeTax": "84365000", "interestExpense": "9009000", "operatingIncome": "88554000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20605000", "reportedCurrency": "USD", "netInterestIncome": "-4251000", "nonInterestIncome": "None", "operatingExpenses": "513399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34984000", "sellingGeneralAndAdministrative": "475854000", "netIncomeFromContinuingOperations": "63760000" }, "balance": { "goodwill": "677796000", "inventory": "256562000", "commonStock": "199000", "currentDebt": "None", "investments": "None", "totalAssets": "3505835000", "longTermDebt": "1074544000", "shortTermDebt": "68326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "674809000", "reportedCurrency": "USD", "retainedEarnings": "1040618000", "totalLiabilities": "2035761000", "otherCurrentAssets": "41359000", "totalCurrentAssets": "748940000", "currentLongTermDebt": "17637000", "longTermInvestments": "13475000", "shortTermInvestments": "None", "currentNetReceivables": "439308000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2756895000", "currentAccountsPayable": "328166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1233678000", "shortLongTermDebtTotal": "1373723000", "totalShareholderEquity": "1470074000", "capitalLeaseObligations": "281542000", "otherCurrentLiabilities": "140975000", "totalCurrentLiabilities": "555457000", "otherNonCurrentLiabilities": "174907000", "totalNonCurrentLiabilities": "1480304000", "cashAndShortTermInvestments": "11711000", "commonStockSharesOutstanding": "213009000", "intangibleAssetsExcludingGoodwill": "674809000", "cashAndCashEquivalentsAtCarryingValue": "11711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63760000", "profitLoss": "None", "dividendPayout": "49023000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "8816000", "operatingCashflow": "70955000", "capitalExpenditures": "34427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49802000", "cashflowFromInvestment": "-338369000", "stockBasedCompensation": "5663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }