{ "ticker": { "uuid": "009fe632-8034-4137-bf87-60f93ed145bb", "symbol": "MTZ", "name": "MasTec Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/009fe632-8034-4137-bf87-60f93ed145bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/009fe632-8034-4137-bf87-60f93ed145bb/" }, "ticker_metadata": { "id": 2758, "uuid": "009fe632-8034-4137-bf87-60f93ed145bb", "symbol": "MTZ", "name": "MasTec Inc", "asset_type": "equity", "market_cap": 30876502000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "MasTec, Inc., an infrastructure construction company, provides engineering, construction, installation, maintenance, and upgrade services for communications, energy, utilities, and other infrastructure primarily in the United States and Canada. The company is headquartered in Coral Gables, Florida.", "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": "009fe632-8034-4137-bf87-60f93ed145bb", "symbol": "MTZ", "name": "MasTec Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/009fe632-8034-4137-bf87-60f93ed145bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/009fe632-8034-4137-bf87-60f93ed145bb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.15, "value": 0.03, "quality": 0.3, "momentum": 0.94, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 363.89, "market_cap": 28668709760, "pe_ratio": 62.486, "earnings_yield": 0.016, "ebitda_to_ev": 0.0365, "shareholder_yield": 0, "roe": 0.1386, "piotroski_f_score": 8, "momentum_12_1": 1.5308, "volatility_252d": 0.3252 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:46.875040+00:00", "batch_id": "" }, "size": { "price_close": 363.89, "market_cap": 28668709760, "market_cap_usd": 28668709760, "enterprise_value": 31105435760, "shares_outstanding": 78784000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 62.486, "pb_ratio": 8.6629, "ptbv_ratio": 145.7981, "ps_ratio": 1.8762, "pcf_ratio": 50.6333, "pfcf_ratio": 30.057, "ev_ebitda": 27.3599, "ev_ebit": 40.1249, "ev_sales": 2.0357, "ev_fcf": 32.6117, "earnings_yield": 0.016, "fcf_yield": 0.0307, "price_to_sales": 1.8762, "price_to_book": 8.6629, "price_to_cashflow": 50.6333, "ebitda_to_ev": 0.0365, "sales_yield": 0.4912 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.113, "operating_margin": 0.0507, "net_margin": 0.03, "ebitda_margin": 0.0744, "fcf_margin": 0.0624, "roe": 0.1386, "roa": 0.0439, "roic": 0.118, "roc_greenblatt": null, "asset_turnover": 1.4634, "cash_conversion": 2.0789, "accruals_ratio": -0.0103, "sbc_to_revenue": 0.0033, "piotroski_f_score": 8, "altman_z_score": 4.6581, "earnings_stability_5y": 0.5986, "revenue_stability_5y": 0.2993, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1654, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.1187, "net_debt_to_ebitda": 2.1433, "debt_to_assets": 0.2596, "interest_coverage": 4.3697, "current_ratio": 1.3179, "quick_ratio": 1.2837, "net_debt": 2436726000, "local_beta": -0.0001, "volatility_252d": 0.3252, "volatility_60d": 0.7595, "max_drawdown_12m": -0.1282, "risk_adjusted_momentum": 4.7075 }, "growth": { "revenue_growth_1y": 0.2259, "revenue_growth_3y_cagr": 0.1351, "revenue_growth_5y_cagr": 0.1773, "eps_growth_1y": 1.1452, "eps_growth_3y_cagr": 1.2871, "eps_growth_5y_cagr": 0.0433, "fcf_growth_1y": -0.2448, "book_value_growth_1y": 0.122, "revenue_growth": 0.2259, "earnings_growth": 1.1452 }, "momentum": { "price_return_1m": -0.1217, "price_return_3m": 0.2741, "price_return_6m": 0.6577, "price_return_9m": 1.0443, "price_return_12m": 1.2229, "price_return_12m_ex1m": 1.5308, "momentum_6m": 0.6577, "momentum_12m": 1.2229, "momentum_12_1": 1.5308, "distance_from_52w_high": -0.1282, "distance_from_52w_low": 1.2448, "relative_strength": 1.1229 }, "raw_ttm": { "revenue_ttm": 15280254000, "gross_profit_ttm": 1726601000, "ebit_ttm": 775215000, "ebitda_ttm": 1136897000, "net_income_ttm": 458802000, "eps_diluted_ttm": 5.8235, "operating_cash_flow_ttm": 566203000, "capital_expenditure_ttm": 387608000, "fcf_ttm": 953811000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177405000, "cash_and_equivalents": 273672000, "total_current_assets": 4517005000, "total_current_liabilities": 3427370000, "net_ppe": null, "total_assets": 10441515000, "total_debt": 2710398000, "total_equity": 3309363000, "net_working_capital": 1150054000, "book_value_per_share": 42.0055, "retained_earnings": 2768463000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196633000, "tangible_book_per_share": 2.4958 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 89, "rank_pb": 88, "rank_ptbv": 99, "rank_ps": 46, "rank_pcf": 93, "rank_ev_ebitda": 84, "rank_ev_ebit": 89, "rank_earnings_yield": 88, "rank_fcf_yield": 76, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 30, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 92, "rank_fcf_margin": 77, "rank_piotroski": 8, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 9 }, "composites": { "value_composite": 97, "quality_composite": 70, "momentum_composite": 6, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 85, "quality_value_composite": 0.0949, "os_score": 0.15, "value_percentile": 0.03, "quality_percentile": 0.3, "momentum_percentile": 0.94, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4521, "ticker_id": 2758, "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": "2026-06-07T06:53:46.875040+00:00", "batch_id": "", "os_score_delta": null, "price_close": 363.89, "market_cap": 28668709760, "market_cap_usd": 28668709760, "enterprise_value": 31105435760, "shares_outstanding": 78784000, "fx_rate_to_usd": null, "pe_ratio": 62.48601741, "pb_ratio": 8.66290877, "ptbv_ratio": 145.79805913, "ps_ratio": 1.87619327, "pcf_ratio": 50.63327068, "pfcf_ratio": 30.05701314, "ev_ebitda": 27.35994181, "ev_ebit": 40.12491471, "ev_sales": 2.03566222, "ev_fcf": 32.61173939, "earnings_yield": 0.01600358, "fcf_yield": 0.0306638, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11299557, "operating_margin": 0.05073312, "net_margin": 0.03002581, "ebitda_margin": 0.07440302, "fcf_margin": 0.06242115, "roe": 0.13863756, "roa": 0.04394018, "roic": 0.11799372, "roc_greenblatt": null, "asset_turnover": 1.4634135, "cash_conversion": 2.0789164, "accruals_ratio": -0.01028596, "sbc_to_revenue": 0.00328489, "debt_to_equity": 2.11871016, "net_debt_to_ebitda": 2.14331289, "debt_to_assets": 0.259579, "interest_coverage": 4.36974719, "current_ratio": 1.31792161, "quick_ratio": 1.28371842, "net_debt": 2436726000, "revenue_growth_1y": 0.22591831, "revenue_growth_3y_cagr": 0.13506234, "revenue_growth_5y_cagr": 0.17734937, "eps_growth_1y": 1.14522773, "eps_growth_3y_cagr": 1.28712672, "eps_growth_5y_cagr": 0.04328773, "fcf_growth_1y": -0.24477533, "book_value_growth_1y": 0.12196878, "piotroski_f_score": 8, "altman_z_score": 4.6580996, "earnings_stability_5y": 0.598643, "revenue_stability_5y": 0.299275, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12165391, "price_return_3m": 0.27408004, "price_return_6m": 0.65766217, "price_return_9m": 1.04432584, "price_return_12m": 1.22290776, "price_return_12m_ex1m": 1.53078803, "distance_from_52w_high": -0.12821926, "distance_from_52w_low": 1.24484886, "relative_strength": 1.12294418, "local_beta": -0.0001, "volatility_252d": 0.325184, "volatility_60d": 0.759533, "max_drawdown_12m": -0.12821926, "revenue_ttm": 15280254000, "gross_profit_ttm": 1726601000, "ebit_ttm": 775215000, "ebitda_ttm": 1136897000, "net_income_ttm": 458802000, "eps_diluted_ttm": 5.82354285, "operating_cash_flow_ttm": 566203000, "capital_expenditure_ttm": 387608000, "fcf_ttm": 953811000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177405000, "cash_and_equivalents": 273672000, "total_current_assets": 4517005000, "total_current_liabilities": 3427370000, "net_ppe": null, "total_assets": 10441515000, "total_debt": 2710398000, "total_equity": 3309363000, "net_working_capital": 1150054000, "book_value_per_share": 42.00552143, "retained_earnings": 2768463000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196633000, "tangible_book_per_share": 2.49584941, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 89, "rank_pb": 88, "rank_ptbv": 99, "rank_ps": 46, "rank_pcf": 93, "rank_ev_ebitda": 84, "rank_ev_ebit": 89, "rank_earnings_yield": 88, "rank_fcf_yield": 76, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 30, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 92, "rank_fcf_margin": 77, "rank_piotroski": 8, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 9, "value_composite": 97, "quality_composite": 70, "momentum_composite": 6, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 363.89, "os": 0.15, "value": 0.03, "quality": 0.3, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 62.486, "earnings_yield": 0.016, "shareholder_yield": 0, "roe": 0.1386, "momentum_12_1": 1.5308, "complete_fields": { "id": 4521, "ticker_id": 2758, "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": "2026-06-07T06:53:46.875040+00:00", "batch_id": "", "os_score_delta": null, "price_close": 363.89, "market_cap": 28668709760, "market_cap_usd": 28668709760, "enterprise_value": 31105435760, "shares_outstanding": 78784000, "fx_rate_to_usd": null, "pe_ratio": 62.48601741, "pb_ratio": 8.66290877, "ptbv_ratio": 145.79805913, "ps_ratio": 1.87619327, "pcf_ratio": 50.63327068, "pfcf_ratio": 30.05701314, "ev_ebitda": 27.35994181, "ev_ebit": 40.12491471, "ev_sales": 2.03566222, "ev_fcf": 32.61173939, "earnings_yield": 0.01600358, "fcf_yield": 0.0306638, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.11299557, "operating_margin": 0.05073312, "net_margin": 0.03002581, "ebitda_margin": 0.07440302, "fcf_margin": 0.06242115, "roe": 0.13863756, "roa": 0.04394018, "roic": 0.11799372, "roc_greenblatt": null, "asset_turnover": 1.4634135, "cash_conversion": 2.0789164, "accruals_ratio": -0.01028596, "sbc_to_revenue": 0.00328489, "debt_to_equity": 2.11871016, "net_debt_to_ebitda": 2.14331289, "debt_to_assets": 0.259579, "interest_coverage": 4.36974719, "current_ratio": 1.31792161, "quick_ratio": 1.28371842, "net_debt": 2436726000, "revenue_growth_1y": 0.22591831, "revenue_growth_3y_cagr": 0.13506234, "revenue_growth_5y_cagr": 0.17734937, "eps_growth_1y": 1.14522773, "eps_growth_3y_cagr": 1.28712672, "eps_growth_5y_cagr": 0.04328773, "fcf_growth_1y": -0.24477533, "book_value_growth_1y": 0.12196878, "piotroski_f_score": 8, "altman_z_score": 4.6580996, "earnings_stability_5y": 0.598643, "revenue_stability_5y": 0.299275, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12165391, "price_return_3m": 0.27408004, "price_return_6m": 0.65766217, "price_return_9m": 1.04432584, "price_return_12m": 1.22290776, "price_return_12m_ex1m": 1.53078803, "distance_from_52w_high": -0.12821926, "distance_from_52w_low": 1.24484886, "relative_strength": 1.12294418, "local_beta": -0.0001, "volatility_252d": 0.325184, "volatility_60d": 0.759533, "max_drawdown_12m": -0.12821926, "revenue_ttm": 15280254000, "gross_profit_ttm": 1726601000, "ebit_ttm": 775215000, "ebitda_ttm": 1136897000, "net_income_ttm": 458802000, "eps_diluted_ttm": 5.82354285, "operating_cash_flow_ttm": 566203000, "capital_expenditure_ttm": 387608000, "fcf_ttm": 953811000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 177405000, "cash_and_equivalents": 273672000, "total_current_assets": 4517005000, "total_current_liabilities": 3427370000, "net_ppe": null, "total_assets": 10441515000, "total_debt": 2710398000, "total_equity": 3309363000, "net_working_capital": 1150054000, "book_value_per_share": 42.00552143, "retained_earnings": 2768463000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196633000, "tangible_book_per_share": 2.49584941, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 89, "rank_pb": 88, "rank_ptbv": 99, "rank_ps": 46, "rank_pcf": 93, "rank_ev_ebitda": 84, "rank_ev_ebit": 89, "rank_earnings_yield": 88, "rank_fcf_yield": 76, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 30, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 92, "rank_fcf_margin": 77, "rank_piotroski": 8, "rank_accruals": 72, "rank_sue": 50, "rank_eps_growth_1y": 12, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 21, "rank_momentum_12m": 9, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 9, "value_composite": 97, "quality_composite": 70, "momentum_composite": 6, "growth_composite": 10, "yield_composite": 96, "svqf_composite": 94, "vc1_composite": 95, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 85, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 14299171000, "cost_of_revenue": 12933519000, "gross_profit": 1365652000, "ebit": 688383000, "ebitda": 1115465000, "pretax_income": 515398000, "tax_provision": 93384000, "net_income": 399042000, "net_income_to_common": 399042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396030000, "total_current_assets": 4329079000, "total_assets": 10125942000, "short_term_debt": 329960000, "long_term_debt": 2176372000, "total_debt": 2506332000, "total_liabilities": 6791421000, "total_equity": 3259309000, "shares_outstanding": 78694000, "goodwill_and_intangibles": 2905240000 }, "cash_flow": { "operating_cash_flow": 545714000, "capital_expenditure": 259985000, "free_cash_flow": 805699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300467, "ticker_id": 2758, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "688383000", "ebitda": "1115465000", "netIncome": "399042000", "grossProfit": "1365652000", "depreciation": "None", "totalRevenue": "14299171000", "costOfRevenue": "12933519000", "interestIncome": "141021000", "incomeBeforeTax": "515398000", "interestExpense": "172985000", "operatingIncome": "652643000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93384000", "reportedCurrency": "USD", "netInterestIncome": "-172985000", "nonInterestIncome": "None", "operatingExpenses": "713009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12933519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "427082000", "sellingGeneralAndAdministrative": "713009000", "netIncomeFromContinuingOperations": "422014000" }, "balance": { "goodwill": "2248992000", "inventory": "112465000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "10125942000", "longTermDebt": "2176372000", "shortTermDebt": "329960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656248000", "reportedCurrency": "USD", "retainedEarnings": "2707623000", "totalLiabilities": "6791421000", "otherCurrentAssets": "275608000", "totalCurrentAssets": "4329079000", "currentLongTermDebt": "154311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3544976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796862999", "currentAccountsPayable": "1280897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185740000", "shortLongTermDebtTotal": "2799171000", "totalShareholderEquity": "3259309000", "capitalLeaseObligations": "468488000", "otherCurrentLiabilities": "912458000", "totalCurrentLiabilities": "3271045000", "otherNonCurrentLiabilities": "370609000", "totalNonCurrentLiabilities": "3520376000", "cashAndShortTermInvestments": "396030000", "commonStockSharesOutstanding": "78694000", "intangibleAssetsExcludingGoodwill": "656248000", "cashAndCashEquivalentsAtCarryingValue": "396030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "399042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2709000", "operatingCashflow": "545714000", "capitalExpenditures": "259985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258909000", "cashflowFromInvestment": "-291774000", "stockBasedCompensation": "34002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "427082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14299171000, "cost_of_revenue": 12933519000, "gross_profit": 1365652000, "research_and_development": null, "selling_general_admin": 713009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 688383000, "depreciation_amortisation": 427082000, "ebitda": 1115465000, "interest_expense": 172985000, "interest_income": null, "other_non_operating": null, "pretax_income": 515398000, "tax_provision": 93384000, "effective_tax_rate": null, "net_income": 399042000, "net_income_continuing_ops": 422014000, "net_income_to_common": 399042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396030000, "short_term_investments": null, "net_receivables": 3544976000, "inventory": 112465000, "other_current_assets": null, "total_current_assets": 4329079000, "net_ppe": null, "goodwill": 2248992000, "intangible_assets": 656248000, "goodwill_and_intangibles": 2905240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5796862999, "total_assets": 10125942000, "short_term_debt": 329960000, "accounts_payable": 1280897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3271045000, "long_term_debt": 2176372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3520376000, "total_liabilities": 6791421000, "total_debt": 2506332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2707623000, "total_equity": 3259309000, "shares_outstanding": 78694000, "operating_cash_flow": 545714000, "stock_based_compensation": 34002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -291774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258909000, "free_cash_flow": 805699000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "688383000", "ebitda": "1115465000", "netIncome": "399042000", "grossProfit": "1365652000", "depreciation": "None", "totalRevenue": "14299171000", "costOfRevenue": "12933519000", "interestIncome": "141021000", "incomeBeforeTax": "515398000", "interestExpense": "172985000", "operatingIncome": "652643000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "93384000", "reportedCurrency": "USD", "netInterestIncome": "-172985000", "nonInterestIncome": "None", "operatingExpenses": "713009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12933519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "427082000", "sellingGeneralAndAdministrative": "713009000", "netIncomeFromContinuingOperations": "422014000" }, "balance": { "goodwill": "2248992000", "inventory": "112465000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "10125942000", "longTermDebt": "2176372000", "shortTermDebt": "329960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656248000", "reportedCurrency": "USD", "retainedEarnings": "2707623000", "totalLiabilities": "6791421000", "otherCurrentAssets": "275608000", "totalCurrentAssets": "4329079000", "currentLongTermDebt": "154311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3544976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796862999", "currentAccountsPayable": "1280897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185740000", "shortLongTermDebtTotal": "2799171000", "totalShareholderEquity": "3259309000", "capitalLeaseObligations": "468488000", "otherCurrentLiabilities": "912458000", "totalCurrentLiabilities": "3271045000", "otherNonCurrentLiabilities": "370609000", "totalNonCurrentLiabilities": "3520376000", "cashAndShortTermInvestments": "396030000", "commonStockSharesOutstanding": "78694000", "intangibleAssetsExcludingGoodwill": "656248000", "cashAndCashEquivalentsAtCarryingValue": "396030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "399042000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2709000", "operatingCashflow": "545714000", "capitalExpenditures": "259985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258909000", "cashflowFromInvestment": "-291774000", "stockBasedCompensation": "34002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "427082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 12303464000, "cost_of_revenue": 10675987000, "gross_profit": 1627477000, "ebit": 444229000, "ebitda": 950847000, "pretax_income": 250963000, "tax_provision": 51542000, "net_income": 162788000, "net_income_to_common": 162788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399903000, "total_current_assets": 3652530000, "total_assets": 8975275000, "short_term_debt": 332278000, "long_term_debt": 2038017000, "total_debt": 2370295000, "total_liabilities": 5987932000, "total_equity": 2911857000, "shares_outstanding": 78880000, "goodwill_and_intangibles": 2930500000 }, "cash_flow": { "operating_cash_flow": 1121625000, "capital_expenditure": 148855000, "free_cash_flow": 1270480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300472, "ticker_id": 2758, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "444229000", "ebitda": "950847000", "netIncome": "162788000", "grossProfit": "1627477000", "depreciation": "None", "totalRevenue": "12303464000", "costOfRevenue": "10675987000", "interestIncome": "163038000", "incomeBeforeTax": "250963000", "interestExpense": "193266000", "operatingIncome": "436351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51542000", "reportedCurrency": "USD", "netInterestIncome": "-193266000", "nonInterestIncome": "None", "operatingExpenses": "1191126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10675987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506618000", "sellingGeneralAndAdministrative": "684508000", "netIncomeFromContinuingOperations": "199421000" }, "balance": { "goodwill": "2203100000", "inventory": "107345000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8975275000", "longTermDebt": "2038017000", "shortTermDebt": "332278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "727400000", "reportedCurrency": "USD", "retainedEarnings": "2308581000", "totalLiabilities": "5987932000", "otherCurrentAssets": "207975000", "totalCurrentAssets": "3652530000", "currentLongTermDebt": "186095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2937307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5322786000", "currentAccountsPayable": "1105747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1945067000", "shortLongTermDebtTotal": "2631598000", "totalShareholderEquity": "2911857000", "capitalLeaseObligations": "407486000", "otherCurrentLiabilities": "826049000", "totalCurrentLiabilities": "2999699000", "otherNonCurrentLiabilities": "326141000", "totalNonCurrentLiabilities": "2988233000", "cashAndShortTermInvestments": "399903000", "commonStockSharesOutstanding": "78880000", "intangibleAssetsExcludingGoodwill": "727400000", "cashAndCashEquivalentsAtCarryingValue": "399903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26345000", "operatingCashflow": "1121625000", "capitalExpenditures": "148855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1090234000", "cashflowFromInvestment": "-157490000", "stockBasedCompensation": "32672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12303464000, "cost_of_revenue": 10675987000, "gross_profit": 1627477000, "research_and_development": null, "selling_general_admin": 684508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 444229000, "depreciation_amortisation": 506618000, "ebitda": 950847000, "interest_expense": 193266000, "interest_income": null, "other_non_operating": null, "pretax_income": 250963000, "tax_provision": 51542000, "effective_tax_rate": null, "net_income": 162788000, "net_income_continuing_ops": 199421000, "net_income_to_common": 162788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399903000, "short_term_investments": null, "net_receivables": 2937307000, "inventory": 107345000, "other_current_assets": null, "total_current_assets": 3652530000, "net_ppe": null, "goodwill": 2203100000, "intangible_assets": 727400000, "goodwill_and_intangibles": 2930500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5322786000, "total_assets": 8975275000, "short_term_debt": 332278000, "accounts_payable": 1105747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2999699000, "long_term_debt": 2038017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2988233000, "total_liabilities": 5987932000, "total_debt": 2370295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2308581000, "total_equity": 2911857000, "shares_outstanding": 78880000, "operating_cash_flow": 1121625000, "stock_based_compensation": 32672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157490000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1090234000, "free_cash_flow": 1270480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "444229000", "ebitda": "950847000", "netIncome": "162788000", "grossProfit": "1627477000", "depreciation": "None", "totalRevenue": "12303464000", "costOfRevenue": "10675987000", "interestIncome": "163038000", "incomeBeforeTax": "250963000", "interestExpense": "193266000", "operatingIncome": "436351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "51542000", "reportedCurrency": "USD", "netInterestIncome": "-193266000", "nonInterestIncome": "None", "operatingExpenses": "1191126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10675987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "506618000", "sellingGeneralAndAdministrative": "684508000", "netIncomeFromContinuingOperations": "199421000" }, "balance": { "goodwill": "2203100000", "inventory": "107345000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8975275000", "longTermDebt": "2038017000", "shortTermDebt": "332278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "727400000", "reportedCurrency": "USD", "retainedEarnings": "2308581000", "totalLiabilities": "5987932000", "otherCurrentAssets": "207975000", "totalCurrentAssets": "3652530000", "currentLongTermDebt": "186095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2937307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5322786000", "currentAccountsPayable": "1105747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1945067000", "shortLongTermDebtTotal": "2631598000", "totalShareholderEquity": "2911857000", "capitalLeaseObligations": "407486000", "otherCurrentLiabilities": "826049000", "totalCurrentLiabilities": "2999699000", "otherNonCurrentLiabilities": "326141000", "totalNonCurrentLiabilities": "2988233000", "cashAndShortTermInvestments": "399903000", "commonStockSharesOutstanding": "78880000", "intangibleAssetsExcludingGoodwill": "727400000", "cashAndCashEquivalentsAtCarryingValue": "399903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "199421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26345000", "operatingCashflow": "1121625000", "capitalExpenditures": "148855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1090234000", "cashflowFromInvestment": "-157490000", "stockBasedCompensation": "32672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "506618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 11995934000, "cost_of_revenue": 11209124000, "gross_profit": 786810000, "ebit": 151701000, "ebitda": 754863000, "pretax_income": -82704000, "tax_provision": -35408000, "net_income": -49949000, "net_income_to_common": -49949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529561000, "total_current_assets": 3974253000, "total_assets": 9373511000, "short_term_debt": 315011000, "long_term_debt": 2888058000, "total_debt": 3203069000, "total_liabilities": 6652250000, "total_equity": 2706152000, "shares_outstanding": 77535000, "goodwill_and_intangibles": 2910666000 }, "cash_flow": { "operating_cash_flow": 687277000, "capital_expenditure": 192941000, "free_cash_flow": 880218000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300477, "ticker_id": 2758, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "151701000", "ebitda": "754863000", "netIncome": "-49949000", "grossProfit": "786810000", "depreciation": "None", "totalRevenue": "11995934000", "costOfRevenue": "11209124000", "interestIncome": "203708000", "incomeBeforeTax": "-82704000", "interestExpense": "234405000", "operatingIncome": "152011000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-35408000", "reportedCurrency": "USD", "netInterestIncome": "-224606000", "nonInterestIncome": "None", "operatingExpenses": "634799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11209124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603162000", "sellingGeneralAndAdministrative": "634799000", "netIncomeFromContinuingOperations": "-45117000" }, "balance": { "goodwill": "2126366000", "inventory": "108146000", "commonStock": "9909000", "currentDebt": "None", "investments": "None", "totalAssets": "9373511000", "longTermDebt": "2888058000", "shortTermDebt": "315011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "784300000", "reportedCurrency": "USD", "retainedEarnings": "2145793000", "totalLiabilities": "6652250000", "otherCurrentAssets": "210065000", "totalCurrentAssets": "3974253000", "currentLongTermDebt": "177246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399336000", "currentAccountsPayable": "1242602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2070147000", "shortLongTermDebtTotal": "3495942000", "totalShareholderEquity": "2706152000", "capitalLeaseObligations": "430638000", "otherCurrentLiabilities": "798639000", "totalCurrentLiabilities": "2837219000", "otherNonCurrentLiabilities": "243701000", "totalNonCurrentLiabilities": "3815031000", "cashAndShortTermInvestments": "529561000", "commonStockSharesOutstanding": "77535000", "intangibleAssetsExcludingGoodwill": "784300000", "cashAndCashEquivalentsAtCarryingValue": "529561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33018000", "operatingCashflow": "687277000", "capitalExpenditures": "192941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350998000", "cashflowFromInvestment": "-178061000", "stockBasedCompensation": "33335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11995934000, "cost_of_revenue": 11209124000, "gross_profit": 786810000, "research_and_development": null, "selling_general_admin": 634799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 151701000, "depreciation_amortisation": 603162000, "ebitda": 754863000, "interest_expense": 234405000, "interest_income": null, "other_non_operating": null, "pretax_income": -82704000, "tax_provision": -35408000, "effective_tax_rate": null, "net_income": -49949000, "net_income_continuing_ops": -45117000, "net_income_to_common": -49949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529561000, "short_term_investments": null, "net_receivables": 3126481000, "inventory": 108146000, "other_current_assets": null, "total_current_assets": 3974253000, "net_ppe": null, "goodwill": 2126366000, "intangible_assets": 784300000, "goodwill_and_intangibles": 2910666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5399336000, "total_assets": 9373511000, "short_term_debt": 315011000, "accounts_payable": 1242602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2837219000, "long_term_debt": 2888058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3815031000, "total_liabilities": 6652250000, "total_debt": 3203069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2145793000, "total_equity": 2706152000, "shares_outstanding": 77535000, "operating_cash_flow": 687277000, "stock_based_compensation": 33335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 192941000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -178061000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350998000, "free_cash_flow": 880218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "151701000", "ebitda": "754863000", "netIncome": "-49949000", "grossProfit": "786810000", "depreciation": "None", "totalRevenue": "11995934000", "costOfRevenue": "11209124000", "interestIncome": "203708000", "incomeBeforeTax": "-82704000", "interestExpense": "234405000", "operatingIncome": "152011000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-35408000", "reportedCurrency": "USD", "netInterestIncome": "-224606000", "nonInterestIncome": "None", "operatingExpenses": "634799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11209124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "603162000", "sellingGeneralAndAdministrative": "634799000", "netIncomeFromContinuingOperations": "-45117000" }, "balance": { "goodwill": "2126366000", "inventory": "108146000", "commonStock": "9909000", "currentDebt": "None", "investments": "None", "totalAssets": "9373511000", "longTermDebt": "2888058000", "shortTermDebt": "315011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "784300000", "reportedCurrency": "USD", "retainedEarnings": "2145793000", "totalLiabilities": "6652250000", "otherCurrentAssets": "210065000", "totalCurrentAssets": "3974253000", "currentLongTermDebt": "177246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399336000", "currentAccountsPayable": "1242602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2070147000", "shortLongTermDebtTotal": "3495942000", "totalShareholderEquity": "2706152000", "capitalLeaseObligations": "430638000", "otherCurrentLiabilities": "798639000", "totalCurrentLiabilities": "2837219000", "otherNonCurrentLiabilities": "243701000", "totalNonCurrentLiabilities": "3815031000", "cashAndShortTermInvestments": "529561000", "commonStockSharesOutstanding": "77535000", "intangibleAssetsExcludingGoodwill": "784300000", "cashAndCashEquivalentsAtCarryingValue": "529561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49949000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "33018000", "operatingCashflow": "687277000", "capitalExpenditures": "192941000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350998000", "cashflowFromInvestment": "-178061000", "stockBasedCompensation": "33335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "603162000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 9778038000, "cost_of_revenue": 8586333000, "gross_profit": 1191705000, "ebit": 155314000, "ebitda": 662462000, "pretax_income": 43059000, "tax_provision": 9171000, "net_income": 33354000, "net_income_to_common": 33354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 370592000, "total_current_assets": 3859127000, "total_assets": 9293259000, "short_term_debt": 268432000, "long_term_debt": 3052193000, "total_debt": 3320625000, "total_liabilities": 6552072000, "total_equity": 2737329000, "shares_outstanding": 76185000, "goodwill_and_intangibles": 2991341000 }, "cash_flow": { "operating_cash_flow": 352297000, "capital_expenditure": 263352000, "free_cash_flow": 615649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300482, "ticker_id": 2758, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155314000", "ebitda": "662462000", "netIncome": "33354000", "grossProfit": "1191705000", "depreciation": "None", "totalRevenue": "9778038000", "costOfRevenue": "8586333000", "interestIncome": "83419000", "incomeBeforeTax": "43059000", "interestExpense": "112255000", "operatingIncome": "125120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9171000", "reportedCurrency": "USD", "netInterestIncome": "-112255000", "nonInterestIncome": "None", "operatingExpenses": "1066585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30194000", "costofGoodsAndServicesSold": "8586333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507148000", "sellingGeneralAndAdministrative": "559437000", "netIncomeFromContinuingOperations": "33888000" }, "balance": { "goodwill": "2045041000", "inventory": "117969000", "commonStock": "9862000", "currentDebt": "None", "investments": "None", "totalAssets": "9293259000", "longTermDebt": "3052193000", "shortTermDebt": "268432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "946300000", "reportedCurrency": "USD", "retainedEarnings": "2195742000", "totalLiabilities": "6552072000", "otherCurrentAssets": "240980000", "totalCurrentAssets": "3859127000", "currentLongTermDebt": "171916000", "longTermInvestments": "None", "shortTermInvestments": "200000", "currentNetReceivables": "3129586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5434132000", "currentAccountsPayable": "1109867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2033635000", "shortLongTermDebtTotal": "3514675000", "totalShareholderEquity": "2737329000", "capitalLeaseObligations": "194050000", "otherCurrentLiabilities": "711506000", "totalCurrentLiabilities": "2496037000", "otherNonCurrentLiabilities": "238391000", "totalNonCurrentLiabilities": "4056035000", "cashAndShortTermInvestments": "370592000", "commonStockSharesOutstanding": "76185000", "intangibleAssetsExcludingGoodwill": "946300000", "cashAndCashEquivalentsAtCarryingValue": "370592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20523000", "operatingCashflow": "352297000", "capitalExpenditures": "263352000", "changeInReceivables": "6298000", "changeInExchangeRate": "None", "cashflowFromFinancing": "480897000", "cashflowFromInvestment": "-821183000", "stockBasedCompensation": "27446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12011000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9778038000, "cost_of_revenue": 8586333000, "gross_profit": 1191705000, "research_and_development": null, "selling_general_admin": 559437000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155314000, "depreciation_amortisation": 507148000, "ebitda": 662462000, "interest_expense": 112255000, "interest_income": null, "other_non_operating": null, "pretax_income": 43059000, "tax_provision": 9171000, "effective_tax_rate": null, "net_income": 33354000, "net_income_continuing_ops": 33888000, "net_income_to_common": 33354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 370592000, "short_term_investments": 200000, "net_receivables": 3129586000, "inventory": 117969000, "other_current_assets": null, "total_current_assets": 3859127000, "net_ppe": null, "goodwill": 2045041000, "intangible_assets": 946300000, "goodwill_and_intangibles": 2991341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5434132000, "total_assets": 9293259000, "short_term_debt": 268432000, "accounts_payable": 1109867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2496037000, "long_term_debt": 3052193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4056035000, "total_liabilities": 6552072000, "total_debt": 3320625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2195742000, "total_equity": 2737329000, "shares_outstanding": 76185000, "operating_cash_flow": 352297000, "stock_based_compensation": 27446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -821183000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 480897000, "free_cash_flow": 615649000, "net_change_in_cash": 12011000 }, "raw_data": { "income": { "ebit": "155314000", "ebitda": "662462000", "netIncome": "33354000", "grossProfit": "1191705000", "depreciation": "None", "totalRevenue": "9778038000", "costOfRevenue": "8586333000", "interestIncome": "83419000", "incomeBeforeTax": "43059000", "interestExpense": "112255000", "operatingIncome": "125120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9171000", "reportedCurrency": "USD", "netInterestIncome": "-112255000", "nonInterestIncome": "None", "operatingExpenses": "1066585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "30194000", "costofGoodsAndServicesSold": "8586333000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "507148000", "sellingGeneralAndAdministrative": "559437000", "netIncomeFromContinuingOperations": "33888000" }, "balance": { "goodwill": "2045041000", "inventory": "117969000", "commonStock": "9862000", "currentDebt": "None", "investments": "None", "totalAssets": "9293259000", "longTermDebt": "3052193000", "shortTermDebt": "268432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "946300000", "reportedCurrency": "USD", "retainedEarnings": "2195742000", "totalLiabilities": "6552072000", "otherCurrentAssets": "240980000", "totalCurrentAssets": "3859127000", "currentLongTermDebt": "171916000", "longTermInvestments": "None", "shortTermInvestments": "200000", "currentNetReceivables": "3129586000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5434132000", "currentAccountsPayable": "1109867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2033635000", "shortLongTermDebtTotal": "3514675000", "totalShareholderEquity": "2737329000", "capitalLeaseObligations": "194050000", "otherCurrentLiabilities": "711506000", "totalCurrentLiabilities": "2496037000", "otherNonCurrentLiabilities": "238391000", "totalNonCurrentLiabilities": "4056035000", "cashAndShortTermInvestments": "370592000", "commonStockSharesOutstanding": "76185000", "intangibleAssetsExcludingGoodwill": "946300000", "cashAndCashEquivalentsAtCarryingValue": "370592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33888000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-20523000", "operatingCashflow": "352297000", "capitalExpenditures": "263352000", "changeInReceivables": "6298000", "changeInExchangeRate": "None", "cashflowFromFinancing": "480897000", "cashflowFromInvestment": "-821183000", "stockBasedCompensation": "27446000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12011000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "507148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 7951781000, "cost_of_revenue": 6805735000, "gross_profit": 1146046000, "ebit": 483488000, "ebitda": 906314000, "pretax_income": 430075000, "tax_provision": 99346000, "net_income": 328831000, "net_income_to_common": 328831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 360736000, "total_current_assets": 2873954000, "total_assets": 7121393000, "short_term_debt": 233338000, "long_term_debt": 1876233000, "total_debt": 2109571000, "total_liabilities": 4577532000, "total_equity": 2543861000, "shares_outstanding": 73941000, "goodwill_and_intangibles": 2190855000 }, "cash_flow": { "operating_cash_flow": 793074000, "capital_expenditure": 170066000, "free_cash_flow": 963140000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300487, "ticker_id": 2758, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "483488000", "ebitda": "906314000", "netIncome": "328831000", "grossProfit": "1146046000", "depreciation": "None", "totalRevenue": "7951781000", "costOfRevenue": "6805735000", "interestIncome": "26583000", "incomeBeforeTax": "430075000", "interestExpense": "53413000", "operatingIncome": "416250000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "99346000", "reportedCurrency": "USD", "netInterestIncome": "-53413000", "nonInterestIncome": "None", "operatingExpenses": "729796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "67238000", "costofGoodsAndServicesSold": "6805735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422826000", "sellingGeneralAndAdministrative": "306970000", "netIncomeFromContinuingOperations": "330729000" }, "balance": { "goodwill": "1520575000", "inventory": "92595000", "commonStock": "9537000", "currentDebt": "None", "investments": "None", "totalAssets": "7121393000", "longTermDebt": "1876233000", "shortTermDebt": "233338000", "treasuryStock": "-586955000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "670280000", "reportedCurrency": "USD", "retainedEarnings": "2162388000", "totalLiabilities": "4577532000", "otherCurrentAssets": "81908000", "totalCurrentAssets": "2873954000", "currentLongTermDebt": "137912000", "longTermInvestments": "None", "shortTermInvestments": "7900000", "currentNetReceivables": "2247227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4247439000", "currentAccountsPayable": "663063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696497000", "shortLongTermDebtTotal": "2109571000", "totalShareholderEquity": "2543861000", "capitalLeaseObligations": "176378000", "otherCurrentLiabilities": "574232000", "totalCurrentLiabilities": "1784598000", "otherNonCurrentLiabilities": "289962000", "totalNonCurrentLiabilities": "2792934000", "cashAndShortTermInvestments": "360736000", "commonStockSharesOutstanding": "73941000", "intangibleAssetsExcludingGoodwill": "670280000", "cashAndCashEquivalentsAtCarryingValue": "360736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "330729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "10147000", "operatingCashflow": "793074000", "capitalExpenditures": "170066000", "changeInReceivables": "149152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "501942000", "cashflowFromInvestment": "-1357171000", "stockBasedCompensation": "24805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7951781000, "cost_of_revenue": 6805735000, "gross_profit": 1146046000, "research_and_development": null, "selling_general_admin": 306970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 483488000, "depreciation_amortisation": 422826000, "ebitda": 906314000, "interest_expense": 53413000, "interest_income": null, "other_non_operating": null, "pretax_income": 430075000, "tax_provision": 99346000, "effective_tax_rate": null, "net_income": 328831000, "net_income_continuing_ops": 330729000, "net_income_to_common": 328831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 360736000, "short_term_investments": 7900000, "net_receivables": 2247227000, "inventory": 92595000, "other_current_assets": null, "total_current_assets": 2873954000, "net_ppe": null, "goodwill": 1520575000, "intangible_assets": 670280000, "goodwill_and_intangibles": 2190855000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4247439000, "total_assets": 7121393000, "short_term_debt": 233338000, "accounts_payable": 663063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1784598000, "long_term_debt": 1876233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2792934000, "total_liabilities": 4577532000, "total_debt": 2109571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2162388000, "total_equity": 2543861000, "shares_outstanding": 73941000, "operating_cash_flow": 793074000, "stock_based_compensation": 24805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 170066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1357171000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 501942000, "free_cash_flow": 963140000, "net_change_in_cash": -62155000 }, "raw_data": { "income": { "ebit": "483488000", "ebitda": "906314000", "netIncome": "328831000", "grossProfit": "1146046000", "depreciation": "None", "totalRevenue": "7951781000", "costOfRevenue": "6805735000", "interestIncome": "26583000", "incomeBeforeTax": "430075000", "interestExpense": "53413000", "operatingIncome": "416250000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "99346000", "reportedCurrency": "USD", "netInterestIncome": "-53413000", "nonInterestIncome": "None", "operatingExpenses": "729796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "67238000", "costofGoodsAndServicesSold": "6805735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "422826000", "sellingGeneralAndAdministrative": "306970000", "netIncomeFromContinuingOperations": "330729000" }, "balance": { "goodwill": "1520575000", "inventory": "92595000", "commonStock": "9537000", "currentDebt": "None", "investments": "None", "totalAssets": "7121393000", "longTermDebt": "1876233000", "shortTermDebt": "233338000", "treasuryStock": "-586955000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "670280000", "reportedCurrency": "USD", "retainedEarnings": "2162388000", "totalLiabilities": "4577532000", "otherCurrentAssets": "81908000", "totalCurrentAssets": "2873954000", "currentLongTermDebt": "137912000", "longTermInvestments": "None", "shortTermInvestments": "7900000", "currentNetReceivables": "2247227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4247439000", "currentAccountsPayable": "663063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1696497000", "shortLongTermDebtTotal": "2109571000", "totalShareholderEquity": "2543861000", "capitalLeaseObligations": "176378000", "otherCurrentLiabilities": "574232000", "totalCurrentLiabilities": "1784598000", "otherNonCurrentLiabilities": "289962000", "totalNonCurrentLiabilities": "2792934000", "cashAndShortTermInvestments": "360736000", "commonStockSharesOutstanding": "73941000", "intangibleAssetsExcludingGoodwill": "670280000", "cashAndCashEquivalentsAtCarryingValue": "360736000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "330729000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "10147000", "operatingCashflow": "793074000", "capitalExpenditures": "170066000", "changeInReceivables": "149152000", "changeInExchangeRate": "None", "cashflowFromFinancing": "501942000", "cashflowFromInvestment": "-1357171000", "stockBasedCompensation": "24805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-62155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "422826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 6320975000, "cost_of_revenue": 5270879000, "gross_profit": 1050096000, "ebit": 484793000, "ebitda": 782544000, "pretax_income": 425164000, "tax_provision": 102465000, "net_income": 322848000, "net_income_to_common": 322848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 423118000, "total_current_assets": 2359015000, "total_assets": 5227849000, "short_term_debt": 217591000, "long_term_debt": 1157632000, "total_debt": 1375223000, "total_liabilities": 3222324000, "total_equity": 2005525000, "shares_outstanding": 73715000, "goodwill_and_intangibles": 1427077000 }, "cash_flow": { "operating_cash_flow": 937254000, "capital_expenditure": 213746000, "free_cash_flow": 1151000000, "dividends_paid": 7090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300492, "ticker_id": 2758, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "484793000", "ebitda": "782544000", "netIncome": "322848000", "grossProfit": "1050096000", "depreciation": "None", "totalRevenue": "6320975000", "costOfRevenue": "5270879000", "interestIncome": "29891000", "incomeBeforeTax": "425164000", "interestExpense": "59629000", "operatingIncome": "490362000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102465000", "reportedCurrency": "USD", "netInterestIncome": "-59629000", "nonInterestIncome": "None", "operatingExpenses": "1050096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "51640000", "costofGoodsAndServicesSold": "5270879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297751000", "sellingGeneralAndAdministrative": "302981000", "netIncomeFromContinuingOperations": "322699000" }, "balance": { "goodwill": "1243034000", "inventory": "89645000", "commonStock": "9311000", "currentDebt": "None", "investments": "None", "totalAssets": "5227849000", "longTermDebt": "1157632000", "shortTermDebt": "217591000", "treasuryStock": "-586955000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "184043000", "reportedCurrency": "USD", "retainedEarnings": "1833557000", "totalLiabilities": "3222324000", "otherCurrentAssets": "31378000", "totalCurrentAssets": "2359015000", "currentLongTermDebt": "145110000", "longTermInvestments": "None", "shortTermInvestments": "17000000", "currentNetReceivables": "1754243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868834000", "currentAccountsPayable": "571269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982328000", "shortLongTermDebtTotal": "1375223000", "totalShareholderEquity": "2005525000", "capitalLeaseObligations": "188987000", "otherCurrentLiabilities": "397951000", "totalCurrentLiabilities": "1415199000", "otherNonCurrentLiabilities": "346555000", "totalNonCurrentLiabilities": "1807125000", "cashAndShortTermInvestments": "423118000", "commonStockSharesOutstanding": "73715000", "intangibleAssetsExcludingGoodwill": "184043000", "cashAndCashEquivalentsAtCarryingValue": "423118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322699000", "profitLoss": "None", "dividendPayout": "7090000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17904000", "operatingCashflow": "937254000", "capitalExpenditures": "213746000", "changeInReceivables": "87372000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369887000", "cashflowFromInvestment": "-216605000", "stockBasedCompensation": "21875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "350762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6320975000, "cost_of_revenue": 5270879000, "gross_profit": 1050096000, "research_and_development": null, "selling_general_admin": 302981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 484793000, "depreciation_amortisation": 297751000, "ebitda": 782544000, "interest_expense": 59629000, "interest_income": null, "other_non_operating": null, "pretax_income": 425164000, "tax_provision": 102465000, "effective_tax_rate": null, "net_income": 322848000, "net_income_continuing_ops": 322699000, "net_income_to_common": 322848000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 423118000, "short_term_investments": 17000000, "net_receivables": 1754243000, "inventory": 89645000, "other_current_assets": null, "total_current_assets": 2359015000, "net_ppe": null, "goodwill": 1243034000, "intangible_assets": 184043000, "goodwill_and_intangibles": 1427077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2868834000, "total_assets": 5227849000, "short_term_debt": 217591000, "accounts_payable": 571269000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1415199000, "long_term_debt": 1157632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1807125000, "total_liabilities": 3222324000, "total_debt": 1375223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1833557000, "total_equity": 2005525000, "shares_outstanding": 73715000, "operating_cash_flow": 937254000, "stock_based_compensation": 21875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -216605000, "dividends_paid": 7090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -369887000, "free_cash_flow": 1151000000, "net_change_in_cash": 350762000 }, "raw_data": { "income": { "ebit": "484793000", "ebitda": "782544000", "netIncome": "322848000", "grossProfit": "1050096000", "depreciation": "None", "totalRevenue": "6320975000", "costOfRevenue": "5270879000", "interestIncome": "29891000", "incomeBeforeTax": "425164000", "interestExpense": "59629000", "operatingIncome": "490362000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "102465000", "reportedCurrency": "USD", "netInterestIncome": "-59629000", "nonInterestIncome": "None", "operatingExpenses": "1050096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "51640000", "costofGoodsAndServicesSold": "5270879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "297751000", "sellingGeneralAndAdministrative": "302981000", "netIncomeFromContinuingOperations": "322699000" }, "balance": { "goodwill": "1243034000", "inventory": "89645000", "commonStock": "9311000", "currentDebt": "None", "investments": "None", "totalAssets": "5227849000", "longTermDebt": "1157632000", "shortTermDebt": "217591000", "treasuryStock": "-586955000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "184043000", "reportedCurrency": "USD", "retainedEarnings": "1833557000", "totalLiabilities": "3222324000", "otherCurrentAssets": "31378000", "totalCurrentAssets": "2359015000", "currentLongTermDebt": "145110000", "longTermInvestments": "None", "shortTermInvestments": "17000000", "currentNetReceivables": "1754243000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2868834000", "currentAccountsPayable": "571269000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "982328000", "shortLongTermDebtTotal": "1375223000", "totalShareholderEquity": "2005525000", "capitalLeaseObligations": "188987000", "otherCurrentLiabilities": "397951000", "totalCurrentLiabilities": "1415199000", "otherNonCurrentLiabilities": "346555000", "totalNonCurrentLiabilities": "1807125000", "cashAndShortTermInvestments": "423118000", "commonStockSharesOutstanding": "73715000", "intangibleAssetsExcludingGoodwill": "184043000", "cashAndCashEquivalentsAtCarryingValue": "423118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322699000", "profitLoss": "None", "dividendPayout": "7090000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17904000", "operatingCashflow": "937254000", "capitalExpenditures": "213746000", "changeInReceivables": "87372000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-369887000", "cashflowFromInvestment": "-216605000", "stockBasedCompensation": "21875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "350762000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120228000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "297751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 7183188000, "cost_of_revenue": 6305726000, "gross_profit": 877462000, "ebit": 587965000, "ebitda": 823447000, "pretax_income": 510939000, "tax_provision": 116843000, "net_income": 392334000, "net_income_to_common": 392334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71427000, "total_current_assets": 2173559000, "total_assets": 4997006000, "short_term_debt": 199990000, "long_term_debt": 1314030000, "total_debt": 1514020000, "total_liabilities": 3205315000, "total_equity": 1791691000, "shares_outstanding": 75846000, "goodwill_and_intangibles": 1432900000 }, "cash_flow": { "operating_cash_flow": 550278000, "capital_expenditure": 126473000, "free_cash_flow": 676751000, "dividends_paid": 4655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300497, "ticker_id": 2758, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "587965000", "ebitda": "823447000", "netIncome": "392334000", "grossProfit": "877462000", "depreciation": "None", "totalRevenue": "7183188000", "costOfRevenue": "6305726000", "interestIncome": "49659000", "incomeBeforeTax": "510939000", "interestExpense": "77026000", "operatingIncome": "577962000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "116843000", "reportedCurrency": "USD", "netInterestIncome": "-77026000", "nonInterestIncome": "None", "operatingExpenses": "299500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13322000", "costofGoodsAndServicesSold": "6305726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235482000", "sellingGeneralAndAdministrative": "299500000", "netIncomeFromContinuingOperations": "394096000" }, "balance": { "goodwill": "1221400000", "inventory": "100069000", "commonStock": "9191000", "currentDebt": "None", "investments": "None", "totalAssets": "4997006000", "longTermDebt": "1314030000", "shortTermDebt": "199990000", "treasuryStock": "-466727000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "211500000", "reportedCurrency": "USD", "retainedEarnings": "1510709000", "totalLiabilities": "3205315000", "otherCurrentAssets": "75195000", "totalCurrentAssets": "2173559000", "currentLongTermDebt": "118429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1874868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823447000", "currentAccountsPayable": "535029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905835000", "shortLongTermDebtTotal": "1514020000", "totalShareholderEquity": "1791691000", "capitalLeaseObligations": "236114000", "otherCurrentLiabilities": "277927000", "totalCurrentLiabilities": "1219126000", "otherNonCurrentLiabilities": "375833000", "totalNonCurrentLiabilities": "1986189000", "cashAndShortTermInvestments": "71427000", "commonStockSharesOutstanding": "75846000", "intangibleAssetsExcludingGoodwill": "211500000", "cashAndCashEquivalentsAtCarryingValue": "71427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394096000", "profitLoss": "None", "dividendPayout": "4655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24051000", "operatingCashflow": "550278000", "capitalExpenditures": "126473000", "changeInReceivables": "113061000", "changeInExchangeRate": "181000", "cashflowFromFinancing": "-244631000", "cashflowFromInvestment": "-261823000", "stockBasedCompensation": "16447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44005000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7183188000, "cost_of_revenue": 6305726000, "gross_profit": 877462000, "research_and_development": null, "selling_general_admin": 299500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 587965000, "depreciation_amortisation": 235482000, "ebitda": 823447000, "interest_expense": 77026000, "interest_income": null, "other_non_operating": null, "pretax_income": 510939000, "tax_provision": 116843000, "effective_tax_rate": null, "net_income": 392334000, "net_income_continuing_ops": 394096000, "net_income_to_common": 392334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71427000, "short_term_investments": null, "net_receivables": 1874868000, "inventory": 100069000, "other_current_assets": null, "total_current_assets": 2173559000, "net_ppe": null, "goodwill": 1221400000, "intangible_assets": 211500000, "goodwill_and_intangibles": 1432900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2823447000, "total_assets": 4997006000, "short_term_debt": 199990000, "accounts_payable": 535029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1219126000, "long_term_debt": 1314030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1986189000, "total_liabilities": 3205315000, "total_debt": 1514020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1510709000, "total_equity": 1791691000, "shares_outstanding": 75846000, "operating_cash_flow": 550278000, "stock_based_compensation": 16447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -261823000, "dividends_paid": 4655000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244631000, "free_cash_flow": 676751000, "net_change_in_cash": 44005000 }, "raw_data": { "income": { "ebit": "587965000", "ebitda": "823447000", "netIncome": "392334000", "grossProfit": "877462000", "depreciation": "None", "totalRevenue": "7183188000", "costOfRevenue": "6305726000", "interestIncome": "49659000", "incomeBeforeTax": "510939000", "interestExpense": "77026000", "operatingIncome": "577962000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "116843000", "reportedCurrency": "USD", "netInterestIncome": "-77026000", "nonInterestIncome": "None", "operatingExpenses": "299500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "13322000", "costofGoodsAndServicesSold": "6305726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235482000", "sellingGeneralAndAdministrative": "299500000", "netIncomeFromContinuingOperations": "394096000" }, "balance": { "goodwill": "1221400000", "inventory": "100069000", "commonStock": "9191000", "currentDebt": "None", "investments": "None", "totalAssets": "4997006000", "longTermDebt": "1314030000", "shortTermDebt": "199990000", "treasuryStock": "-466727000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "211500000", "reportedCurrency": "USD", "retainedEarnings": "1510709000", "totalLiabilities": "3205315000", "otherCurrentAssets": "75195000", "totalCurrentAssets": "2173559000", "currentLongTermDebt": "118429000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1874868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2823447000", "currentAccountsPayable": "535029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "905835000", "shortLongTermDebtTotal": "1514020000", "totalShareholderEquity": "1791691000", "capitalLeaseObligations": "236114000", "otherCurrentLiabilities": "277927000", "totalCurrentLiabilities": "1219126000", "otherNonCurrentLiabilities": "375833000", "totalNonCurrentLiabilities": "1986189000", "cashAndShortTermInvestments": "71427000", "commonStockSharesOutstanding": "75846000", "intangibleAssetsExcludingGoodwill": "211500000", "cashAndCashEquivalentsAtCarryingValue": "71427000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394096000", "profitLoss": "None", "dividendPayout": "4655000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "24051000", "operatingCashflow": "550278000", "capitalExpenditures": "126473000", "changeInReceivables": "113061000", "changeInExchangeRate": "181000", "cashflowFromFinancing": "-244631000", "cashflowFromInvestment": "-261823000", "stockBasedCompensation": "16447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4655000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44005000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5652000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "235482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 6909417000, "cost_of_revenue": 5939308000, "gross_profit": 970109000, "ebit": 469901000, "ebitda": 682831000, "pretax_income": 365303000, "tax_provision": 106072000, "net_income": 259659000, "net_income_to_common": 259659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27422000, "total_current_assets": 2168989000, "total_assets": 4439953000, "short_term_debt": 82655000, "long_term_debt": 1324223000, "total_debt": 1406878000, "total_liabilities": 3047929000, "total_equity": 1392024000, "shares_outstanding": 79772000, "goodwill_and_intangibles": 1269750000 }, "cash_flow": { "operating_cash_flow": 529956000, "capital_expenditure": 180420000, "free_cash_flow": 710376000, "dividends_paid": 559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300502, "ticker_id": 2758, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "469901000", "ebitda": "682831000", "netIncome": "259659000", "grossProfit": "970109000", "depreciation": "None", "totalRevenue": "6909417000", "costOfRevenue": "5939308000", "interestIncome": "58716000", "incomeBeforeTax": "365303000", "interestExpense": "82571000", "operatingIncome": "495536000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "106072000", "reportedCurrency": "USD", "netInterestIncome": "-82571000", "nonInterestIncome": "None", "operatingExpenses": "500208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "25635000", "costofGoodsAndServicesSold": "5939308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212930000", "sellingGeneralAndAdministrative": "287278000", "netIncomeFromContinuingOperations": "259231000" }, "balance": { "goodwill": "1100350000", "inventory": "113709000", "commonStock": "9133000", "currentDebt": "None", "investments": "None", "totalAssets": "4439953000", "longTermDebt": "1324223000", "shortTermDebt": "82655000", "treasuryStock": "-466125000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "169400000", "reportedCurrency": "USD", "retainedEarnings": "1118375000", "totalLiabilities": "3047929000", "otherCurrentAssets": "103912000", "totalCurrentAssets": "2168989000", "currentLongTermDebt": "82655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1923946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2270986000", "currentAccountsPayable": "669712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "721308000", "shortLongTermDebtTotal": "1406878000", "totalShareholderEquity": "1392024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "299600000", "totalCurrentLiabilities": "1283611000", "otherNonCurrentLiabilities": "176408000", "totalNonCurrentLiabilities": "1764318000", "cashAndShortTermInvestments": "27422000", "commonStockSharesOutstanding": "79772000", "intangibleAssetsExcludingGoodwill": "169400000", "cashAndCashEquivalentsAtCarryingValue": "27422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259231000", "profitLoss": "None", "dividendPayout": "559000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29366000", "operatingCashflow": "529956000", "capitalExpenditures": "180420000", "changeInReceivables": "-335201000", "changeInExchangeRate": "33000", "cashflowFromFinancing": "-361094000", "cashflowFromInvestment": "-181799000", "stockBasedCompensation": "13527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6909417000, "cost_of_revenue": 5939308000, "gross_profit": 970109000, "research_and_development": 0, "selling_general_admin": 287278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 469901000, "depreciation_amortisation": 212930000, "ebitda": 682831000, "interest_expense": 82571000, "interest_income": null, "other_non_operating": null, "pretax_income": 365303000, "tax_provision": 106072000, "effective_tax_rate": null, "net_income": 259659000, "net_income_continuing_ops": 259231000, "net_income_to_common": 259659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27422000, "short_term_investments": null, "net_receivables": 1923946000, "inventory": 113709000, "other_current_assets": null, "total_current_assets": 2168989000, "net_ppe": null, "goodwill": 1100350000, "intangible_assets": 169400000, "goodwill_and_intangibles": 1269750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2270986000, "total_assets": 4439953000, "short_term_debt": 82655000, "accounts_payable": 669712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1283611000, "long_term_debt": 1324223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1764318000, "total_liabilities": 3047929000, "total_debt": 1406878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1118375000, "total_equity": 1392024000, "shares_outstanding": 79772000, "operating_cash_flow": 529956000, "stock_based_compensation": 13527000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 180420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181799000, "dividends_paid": 559000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -361094000, "free_cash_flow": 710376000, "net_change_in_cash": -12904000 }, "raw_data": { "income": { "ebit": "469901000", "ebitda": "682831000", "netIncome": "259659000", "grossProfit": "970109000", "depreciation": "None", "totalRevenue": "6909417000", "costOfRevenue": "5939308000", "interestIncome": "58716000", "incomeBeforeTax": "365303000", "interestExpense": "82571000", "operatingIncome": "495536000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "106072000", "reportedCurrency": "USD", "netInterestIncome": "-82571000", "nonInterestIncome": "None", "operatingExpenses": "500208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "25635000", "costofGoodsAndServicesSold": "5939308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212930000", "sellingGeneralAndAdministrative": "287278000", "netIncomeFromContinuingOperations": "259231000" }, "balance": { "goodwill": "1100350000", "inventory": "113709000", "commonStock": "9133000", "currentDebt": "None", "investments": "None", "totalAssets": "4439953000", "longTermDebt": "1324223000", "shortTermDebt": "82655000", "treasuryStock": "-466125000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "169400000", "reportedCurrency": "USD", "retainedEarnings": "1118375000", "totalLiabilities": "3047929000", "otherCurrentAssets": "103912000", "totalCurrentAssets": "2168989000", "currentLongTermDebt": "82655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1923946000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2270986000", "currentAccountsPayable": "669712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "721308000", "shortLongTermDebtTotal": "1406878000", "totalShareholderEquity": "1392024000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "299600000", "totalCurrentLiabilities": "1283611000", "otherNonCurrentLiabilities": "176408000", "totalNonCurrentLiabilities": "1764318000", "cashAndShortTermInvestments": "27422000", "commonStockSharesOutstanding": "79772000", "intangibleAssetsExcludingGoodwill": "169400000", "cashAndCashEquivalentsAtCarryingValue": "27422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259231000", "profitLoss": "None", "dividendPayout": "559000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29366000", "operatingCashflow": "529956000", "capitalExpenditures": "180420000", "changeInReceivables": "-335201000", "changeInExchangeRate": "33000", "cashflowFromFinancing": "-361094000", "cashflowFromInvestment": "-181799000", "stockBasedCompensation": "13527000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "559000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12904000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-313949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3828801000, "cost_of_revenue": 3472791000, "gross_profit": 356010000, "ebit": 134817000, "ebitda": 178278000, "pretax_income": 91453000, "tax_provision": -21790000, "net_income": 69663000, "net_income_to_common": 69663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273672000, "total_current_assets": 4517005000, "total_assets": 10441515000, "short_term_debt": 334091000, "long_term_debt": 2376307000, "total_debt": 2710398000, "total_liabilities": 7011581000, "total_equity": 3309363000, "shares_outstanding": 78784000, "goodwill_and_intangibles": 3112730000 }, "cash_flow": { "operating_cash_flow": 98854000, "capital_expenditure": 96768000, "free_cash_flow": 195622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300465, "ticker_id": 2758, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134817000", "ebitda": "178278000", "netIncome": "69663000", "grossProfit": "356010000", "depreciation": "None", "totalRevenue": "3828801000", "costOfRevenue": "3472791000", "interestIncome": "None", "incomeBeforeTax": "91453000", "interestExpense": "43461000", "operatingIncome": "141802000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-21790000", "reportedCurrency": "USD", "netInterestIncome": "-43461000", "nonInterestIncome": "None", "operatingExpenses": "214208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3472791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43461000", "sellingGeneralAndAdministrative": "214208000", "netIncomeFromContinuingOperations": "69663000" }, "balance": { "goodwill": "2351567000", "inventory": "117227000", "commonStock": "9944000", "currentDebt": "None", "investments": "None", "totalAssets": "10441515000", "longTermDebt": "2376307000", "shortTermDebt": "334091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "761163000", "reportedCurrency": "USD", "retainedEarnings": "2768463000", "totalLiabilities": "7011581000", "otherCurrentAssets": "252776000", "totalCurrentAssets": "4517005000", "currentLongTermDebt": "156007000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3873330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924510000", "currentAccountsPayable": "1316539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3019915000", "totalShareholderEquity": "3309363000", "capitalLeaseObligations": "487601000", "otherCurrentLiabilities": "976426000", "totalCurrentLiabilities": "3427370000", "otherNonCurrentLiabilities": "378425000", "totalNonCurrentLiabilities": "3584211000", "cashAndShortTermInvestments": "273672000", "commonStockSharesOutstanding": "78784000", "intangibleAssetsExcludingGoodwill": "761163000", "cashAndCashEquivalentsAtCarryingValue": "273672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4772000", "operatingCashflow": "98854000", "capitalExpenditures": "96768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114850000", "cashflowFromInvestment": "-336001000", "stockBasedCompensation": "8252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3828801000, "cost_of_revenue": 3472791000, "gross_profit": 356010000, "research_and_development": null, "selling_general_admin": 214208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134817000, "depreciation_amortisation": 43461000, "ebitda": 178278000, "interest_expense": 43461000, "interest_income": null, "other_non_operating": null, "pretax_income": 91453000, "tax_provision": -21790000, "effective_tax_rate": null, "net_income": 69663000, "net_income_continuing_ops": 69663000, "net_income_to_common": 69663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273672000, "short_term_investments": null, "net_receivables": 3873330000, "inventory": 117227000, "other_current_assets": null, "total_current_assets": 4517005000, "net_ppe": null, "goodwill": 2351567000, "intangible_assets": 761163000, "goodwill_and_intangibles": 3112730000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5924510000, "total_assets": 10441515000, "short_term_debt": 334091000, "accounts_payable": 1316539000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3427370000, "long_term_debt": 2376307000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3584211000, "total_liabilities": 7011581000, "total_debt": 2710398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2768463000, "total_equity": 3309363000, "shares_outstanding": 78784000, "operating_cash_flow": 98854000, "stock_based_compensation": 8252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114850000, "free_cash_flow": 195622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134817000", "ebitda": "178278000", "netIncome": "69663000", "grossProfit": "356010000", "depreciation": "None", "totalRevenue": "3828801000", "costOfRevenue": "3472791000", "interestIncome": "None", "incomeBeforeTax": "91453000", "interestExpense": "43461000", "operatingIncome": "141802000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-21790000", "reportedCurrency": "USD", "netInterestIncome": "-43461000", "nonInterestIncome": "None", "operatingExpenses": "214208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3472791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43461000", "sellingGeneralAndAdministrative": "214208000", "netIncomeFromContinuingOperations": "69663000" }, "balance": { "goodwill": "2351567000", "inventory": "117227000", "commonStock": "9944000", "currentDebt": "None", "investments": "None", "totalAssets": "10441515000", "longTermDebt": "2376307000", "shortTermDebt": "334091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "761163000", "reportedCurrency": "USD", "retainedEarnings": "2768463000", "totalLiabilities": "7011581000", "otherCurrentAssets": "252776000", "totalCurrentAssets": "4517005000", "currentLongTermDebt": "156007000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3873330000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5924510000", "currentAccountsPayable": "1316539000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3019915000", "totalShareholderEquity": "3309363000", "capitalLeaseObligations": "487601000", "otherCurrentLiabilities": "976426000", "totalCurrentLiabilities": "3427370000", "otherNonCurrentLiabilities": "378425000", "totalNonCurrentLiabilities": "3584211000", "cashAndShortTermInvestments": "273672000", "commonStockSharesOutstanding": "78784000", "intangibleAssetsExcludingGoodwill": "761163000", "cashAndCashEquivalentsAtCarryingValue": "273672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4772000", "operatingCashflow": "98854000", "capitalExpenditures": "96768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114850000", "cashflowFromInvestment": "-336001000", "stockBasedCompensation": "8252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121894000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3939800000, "cost_of_revenue": 3542500000, "gross_profit": 397300000, "ebit": 218687000, "ebitda": 329731000, "pretax_income": 174039000, "tax_provision": 20983000, "net_income": 142713000, "net_income_to_common": 142713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396030000, "total_current_assets": 4329079000, "total_assets": 10125942000, "short_term_debt": 329960000, "long_term_debt": 2176372000, "total_debt": 2506332000, "total_liabilities": 6791421000, "total_equity": 3259309000, "shares_outstanding": 78723000, "goodwill_and_intangibles": 2905240000 }, "cash_flow": { "operating_cash_flow": 372738000, "capital_expenditure": 158340000, "free_cash_flow": 531078000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300466, "ticker_id": 2758, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218687000", "ebitda": "329731000", "netIncome": "142713000", "grossProfit": "397300000", "depreciation": "None", "totalRevenue": "3939800000", "costOfRevenue": "3542500000", "interestIncome": "36595000", "incomeBeforeTax": "174039000", "interestExpense": "44648000", "operatingIncome": "208164000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20983000", "reportedCurrency": "USD", "netInterestIncome": "-44648000", "nonInterestIncome": "None", "operatingExpenses": "189136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3542500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111044000", "sellingGeneralAndAdministrative": "189136000", "netIncomeFromContinuingOperations": "153056000" }, "balance": { "goodwill": "2248992000", "inventory": "112465000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "10125942000", "longTermDebt": "2176372000", "shortTermDebt": "329960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656248000", "reportedCurrency": "USD", "retainedEarnings": "2707623000", "totalLiabilities": "6791421000", "otherCurrentAssets": "275608000", "totalCurrentAssets": "4329079000", "currentLongTermDebt": "154311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3544976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796862999", "currentAccountsPayable": "1280897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185740000", "shortLongTermDebtTotal": "2799171000", "totalShareholderEquity": "3259309000", "capitalLeaseObligations": "468488000", "otherCurrentLiabilities": "912458000", "totalCurrentLiabilities": "3271045000", "otherNonCurrentLiabilities": "370609000", "totalNonCurrentLiabilities": "3520376000", "cashAndShortTermInvestments": "396030000", "commonStockSharesOutstanding": "78723000", "intangibleAssetsExcludingGoodwill": "656248000", "cashAndCashEquivalentsAtCarryingValue": "396030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4818000", "operatingCashflow": "372738000", "capitalExpenditures": "158340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96397000", "cashflowFromInvestment": "-111918000", "stockBasedCompensation": "23257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3939800000, "cost_of_revenue": 3542500000, "gross_profit": 397300000, "research_and_development": null, "selling_general_admin": 189136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218687000, "depreciation_amortisation": 111044000, "ebitda": 329731000, "interest_expense": 44648000, "interest_income": null, "other_non_operating": null, "pretax_income": 174039000, "tax_provision": 20983000, "effective_tax_rate": null, "net_income": 142713000, "net_income_continuing_ops": 153056000, "net_income_to_common": 142713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396030000, "short_term_investments": null, "net_receivables": 3544976000, "inventory": 112465000, "other_current_assets": null, "total_current_assets": 4329079000, "net_ppe": null, "goodwill": 2248992000, "intangible_assets": 656248000, "goodwill_and_intangibles": 2905240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5796862999, "total_assets": 10125942000, "short_term_debt": 329960000, "accounts_payable": 1280897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3271045000, "long_term_debt": 2176372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3520376000, "total_liabilities": 6791421000, "total_debt": 2506332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2707623000, "total_equity": 3259309000, "shares_outstanding": 78723000, "operating_cash_flow": 372738000, "stock_based_compensation": 23257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 158340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -96397000, "free_cash_flow": 531078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218687000", "ebitda": "329731000", "netIncome": "142713000", "grossProfit": "397300000", "depreciation": "None", "totalRevenue": "3939800000", "costOfRevenue": "3542500000", "interestIncome": "36595000", "incomeBeforeTax": "174039000", "interestExpense": "44648000", "operatingIncome": "208164000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20983000", "reportedCurrency": "USD", "netInterestIncome": "-44648000", "nonInterestIncome": "None", "operatingExpenses": "189136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3542500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111044000", "sellingGeneralAndAdministrative": "189136000", "netIncomeFromContinuingOperations": "153056000" }, "balance": { "goodwill": "2248992000", "inventory": "112465000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "10125942000", "longTermDebt": "2176372000", "shortTermDebt": "329960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "656248000", "reportedCurrency": "USD", "retainedEarnings": "2707623000", "totalLiabilities": "6791421000", "otherCurrentAssets": "275608000", "totalCurrentAssets": "4329079000", "currentLongTermDebt": "154311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3544976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5796862999", "currentAccountsPayable": "1280897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2185740000", "shortLongTermDebtTotal": "2799171000", "totalShareholderEquity": "3259309000", "capitalLeaseObligations": "468488000", "otherCurrentLiabilities": "912458000", "totalCurrentLiabilities": "3271045000", "otherNonCurrentLiabilities": "370609000", "totalNonCurrentLiabilities": "3520376000", "cashAndShortTermInvestments": "396030000", "commonStockSharesOutstanding": "78723000", "intangibleAssetsExcludingGoodwill": "656248000", "cashAndCashEquivalentsAtCarryingValue": "396030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "4818000", "operatingCashflow": "372738000", "capitalExpenditures": "158340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-96397000", "cashflowFromInvestment": "-111918000", "stockBasedCompensation": "23257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "320343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3966948000, "cost_of_revenue": 3429199000, "gross_profit": 537749000, "ebit": 257066000, "ebitda": 361622000, "pretax_income": 211622000, "tax_provision": 45125000, "net_income": 160660000, "net_income_to_common": 160660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231418000, "total_current_assets": 4307006000, "total_assets": 9693450000, "short_term_debt": 314419000, "long_term_debt": 2199486000, "total_debt": 2513905000, "total_liabilities": 6514117000, "total_equity": 3112397000, "shares_outstanding": 78648000, "goodwill_and_intangibles": 2846722000 }, "cash_flow": { "operating_cash_flow": 88965000, "capital_expenditure": 68688000, "free_cash_flow": 157653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300468, "ticker_id": 2758, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257066000", "ebitda": "361622000", "netIncome": "160660000", "grossProfit": "537749000", "depreciation": "None", "totalRevenue": "3966948000", "costOfRevenue": "3429199000", "interestIncome": "38889000", "incomeBeforeTax": "211622000", "interestExpense": "45444000", "operatingIncome": "356700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45125000", "reportedCurrency": "USD", "netInterestIncome": "-45444000", "nonInterestIncome": "None", "operatingExpenses": "181049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3429199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104556000", "sellingGeneralAndAdministrative": "181049000", "netIncomeFromContinuingOperations": "166497000" }, "balance": { "goodwill": "2214232000", "inventory": "111870000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "9693450000", "longTermDebt": "2199486000", "shortTermDebt": "314419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "632490000", "reportedCurrency": "USD", "retainedEarnings": "2564910000", "totalLiabilities": "6514117000", "otherCurrentAssets": "262977000", "totalCurrentAssets": "4307006000", "currentLongTermDebt": "157431000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3700741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5386444000", "currentAccountsPayable": "1286245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088439000", "shortLongTermDebtTotal": "2769073000", "totalShareholderEquity": "3112397000", "capitalLeaseObligations": "412156000", "otherCurrentLiabilities": "905491000", "totalCurrentLiabilities": "3236417000", "otherNonCurrentLiabilities": "373925000", "totalNonCurrentLiabilities": "3277700000", "cashAndShortTermInvestments": "231418000", "commonStockSharesOutstanding": "78648000", "intangibleAssetsExcludingGoodwill": "632490000", "cashAndCashEquivalentsAtCarryingValue": "231418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3492000", "operatingCashflow": "88965000", "capitalExpenditures": "68688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20233000", "cashflowFromInvestment": "-68674000", "stockBasedCompensation": "9314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3966948000, "cost_of_revenue": 3429199000, "gross_profit": 537749000, "research_and_development": null, "selling_general_admin": 181049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257066000, "depreciation_amortisation": 104556000, "ebitda": 361622000, "interest_expense": 45444000, "interest_income": null, "other_non_operating": null, "pretax_income": 211622000, "tax_provision": 45125000, "effective_tax_rate": null, "net_income": 160660000, "net_income_continuing_ops": 166497000, "net_income_to_common": 160660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231418000, "short_term_investments": null, "net_receivables": 3700741000, "inventory": 111870000, "other_current_assets": null, "total_current_assets": 4307006000, "net_ppe": null, "goodwill": 2214232000, "intangible_assets": 632490000, "goodwill_and_intangibles": 2846722000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5386444000, "total_assets": 9693450000, "short_term_debt": 314419000, "accounts_payable": 1286245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3236417000, "long_term_debt": 2199486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3277700000, "total_liabilities": 6514117000, "total_debt": 2513905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2564910000, "total_equity": 3112397000, "shares_outstanding": 78648000, "operating_cash_flow": 88965000, "stock_based_compensation": 9314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20233000, "free_cash_flow": 157653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257066000", "ebitda": "361622000", "netIncome": "160660000", "grossProfit": "537749000", "depreciation": "None", "totalRevenue": "3966948000", "costOfRevenue": "3429199000", "interestIncome": "38889000", "incomeBeforeTax": "211622000", "interestExpense": "45444000", "operatingIncome": "356700000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "45125000", "reportedCurrency": "USD", "netInterestIncome": "-45444000", "nonInterestIncome": "None", "operatingExpenses": "181049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3429199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104556000", "sellingGeneralAndAdministrative": "181049000", "netIncomeFromContinuingOperations": "166497000" }, "balance": { "goodwill": "2214232000", "inventory": "111870000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "9693450000", "longTermDebt": "2199486000", "shortTermDebt": "314419000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "632490000", "reportedCurrency": "USD", "retainedEarnings": "2564910000", "totalLiabilities": "6514117000", "otherCurrentAssets": "262977000", "totalCurrentAssets": "4307006000", "currentLongTermDebt": "157431000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3700741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5386444000", "currentAccountsPayable": "1286245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2088439000", "shortLongTermDebtTotal": "2769073000", "totalShareholderEquity": "3112397000", "capitalLeaseObligations": "412156000", "otherCurrentLiabilities": "905491000", "totalCurrentLiabilities": "3236417000", "otherNonCurrentLiabilities": "373925000", "totalNonCurrentLiabilities": "3277700000", "cashAndShortTermInvestments": "231418000", "commonStockSharesOutstanding": "78648000", "intangibleAssetsExcludingGoodwill": "632490000", "cashAndCashEquivalentsAtCarryingValue": "231418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3492000", "operatingCashflow": "88965000", "capitalExpenditures": "68688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20233000", "cashflowFromInvestment": "-68674000", "stockBasedCompensation": "9314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3544705000, "cost_of_revenue": 3109163000, "gross_profit": 435542000, "ebit": 164645000, "ebitda": 267266000, "pretax_income": 120793000, "tax_provision": 30660000, "net_income": 85766000, "net_income_to_common": 85766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191052000, "total_current_assets": 3746999000, "total_assets": 9132156000, "short_term_debt": 317632000, "long_term_debt": 2096775000, "total_debt": 2414407000, "total_liabilities": 6117791000, "total_equity": 2947147000, "shares_outstanding": 79052000, "goodwill_and_intangibles": 2877092000 }, "cash_flow": { "operating_cash_flow": 5646000, "capital_expenditure": 63812000, "free_cash_flow": 69458000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300469, "ticker_id": 2758, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "164645000", "ebitda": "267266000", "netIncome": "85766000", "grossProfit": "435542000", "depreciation": "None", "totalRevenue": "3544705000", "costOfRevenue": "3109163000", "interestIncome": "36809000", "incomeBeforeTax": "120793000", "interestExpense": "43852000", "operatingIncome": "156268000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30660000", "reportedCurrency": "USD", "netInterestIncome": "-43852000", "nonInterestIncome": "None", "operatingExpenses": "279274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3109163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102621000", "sellingGeneralAndAdministrative": "176653000", "netIncomeFromContinuingOperations": "90133000" }, "balance": { "goodwill": "2212792000", "inventory": "108528000", "commonStock": "9933000", "currentDebt": "None", "investments": "None", "totalAssets": "9132156000", "longTermDebt": "2096775000", "shortTermDebt": "317632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "664300000", "reportedCurrency": "USD", "retainedEarnings": "2404250000", "totalLiabilities": "6117791000", "otherCurrentAssets": "225329000", "totalCurrentAssets": "3746999000", "currentLongTermDebt": "160660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3222090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5385154000", "currentAccountsPayable": "1218063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2059445000", "shortLongTermDebtTotal": "2670660000", "totalShareholderEquity": "2947147000", "capitalLeaseObligations": "413225000", "otherCurrentLiabilities": "833903000", "totalCurrentLiabilities": "3067658000", "otherNonCurrentLiabilities": "358520000", "totalNonCurrentLiabilities": "3050133000", "cashAndShortTermInvestments": "191052000", "commonStockSharesOutstanding": "79052000", "intangibleAssetsExcludingGoodwill": "664300000", "cashAndCashEquivalentsAtCarryingValue": "191052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4669000", "operatingCashflow": "5646000", "capitalExpenditures": "63812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109580000", "cashflowFromInvestment": "-51748000", "stockBasedCompensation": "9371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3544705000, "cost_of_revenue": 3109163000, "gross_profit": 435542000, "research_and_development": null, "selling_general_admin": 176653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 164645000, "depreciation_amortisation": 102621000, "ebitda": 267266000, "interest_expense": 43852000, "interest_income": null, "other_non_operating": null, "pretax_income": 120793000, "tax_provision": 30660000, "effective_tax_rate": null, "net_income": 85766000, "net_income_continuing_ops": 90133000, "net_income_to_common": 85766000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191052000, "short_term_investments": null, "net_receivables": 3222090000, "inventory": 108528000, "other_current_assets": null, "total_current_assets": 3746999000, "net_ppe": null, "goodwill": 2212792000, "intangible_assets": 664300000, "goodwill_and_intangibles": 2877092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5385154000, "total_assets": 9132156000, "short_term_debt": 317632000, "accounts_payable": 1218063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3067658000, "long_term_debt": 2096775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3050133000, "total_liabilities": 6117791000, "total_debt": 2414407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2404250000, "total_equity": 2947147000, "shares_outstanding": 79052000, "operating_cash_flow": 5646000, "stock_based_compensation": 9371000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109580000, "free_cash_flow": 69458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "164645000", "ebitda": "267266000", "netIncome": "85766000", "grossProfit": "435542000", "depreciation": "None", "totalRevenue": "3544705000", "costOfRevenue": "3109163000", "interestIncome": "36809000", "incomeBeforeTax": "120793000", "interestExpense": "43852000", "operatingIncome": "156268000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "30660000", "reportedCurrency": "USD", "netInterestIncome": "-43852000", "nonInterestIncome": "None", "operatingExpenses": "279274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3109163000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102621000", "sellingGeneralAndAdministrative": "176653000", "netIncomeFromContinuingOperations": "90133000" }, "balance": { "goodwill": "2212792000", "inventory": "108528000", "commonStock": "9933000", "currentDebt": "None", "investments": "None", "totalAssets": "9132156000", "longTermDebt": "2096775000", "shortTermDebt": "317632000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "664300000", "reportedCurrency": "USD", "retainedEarnings": "2404250000", "totalLiabilities": "6117791000", "otherCurrentAssets": "225329000", "totalCurrentAssets": "3746999000", "currentLongTermDebt": "160660000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3222090000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5385154000", "currentAccountsPayable": "1218063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2059445000", "shortLongTermDebtTotal": "2670660000", "totalShareholderEquity": "2947147000", "capitalLeaseObligations": "413225000", "otherCurrentLiabilities": "833903000", "totalCurrentLiabilities": "3067658000", "otherNonCurrentLiabilities": "358520000", "totalNonCurrentLiabilities": "3050133000", "cashAndShortTermInvestments": "191052000", "commonStockSharesOutstanding": "79052000", "intangibleAssetsExcludingGoodwill": "664300000", "cashAndCashEquivalentsAtCarryingValue": "191052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90134000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4669000", "operatingCashflow": "5646000", "capitalExpenditures": "63812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109580000", "cashflowFromInvestment": "-51748000", "stockBasedCompensation": "9371000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50483000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102621000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 2847718000, "cost_of_revenue": 2536618000, "gross_profit": 311100000, "ebit": 47985000, "ebitda": 156846000, "pretax_income": 8944000, "tax_provision": -3383000, "net_income": 9903000, "net_income_to_common": 9903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345749000, "total_current_assets": 3545559000, "total_assets": 8861938000, "short_term_debt": 341218000, "long_term_debt": 2041597000, "total_debt": 2382815000, "total_liabilities": 5906679000, "total_equity": 2884341000, "shares_outstanding": 79052000, "goodwill_and_intangibles": 2899612000 }, "cash_flow": { "operating_cash_flow": 78365000, "capital_expenditure": 47264000, "free_cash_flow": 125629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300470, "ticker_id": 2758, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47985000", "ebitda": "156846000", "netIncome": "9903000", "grossProfit": "311100000", "depreciation": "None", "totalRevenue": "2847718000", "costOfRevenue": "2536618000", "interestIncome": "28728000", "incomeBeforeTax": "8944000", "interestExpense": "39041000", "operatingIncome": "36068000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3383000", "reportedCurrency": "USD", "netInterestIncome": "-39041000", "nonInterestIncome": "None", "operatingExpenses": "275032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2536618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108861000", "sellingGeneralAndAdministrative": "166171000", "netIncomeFromContinuingOperations": "12327000" }, "balance": { "goodwill": "2204912000", "inventory": "114504000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "8861938000", "longTermDebt": "2041597000", "shortTermDebt": "341218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "694700000", "reportedCurrency": "USD", "retainedEarnings": "2318484000", "totalLiabilities": "5906679000", "otherCurrentAssets": "223873000", "totalCurrentAssets": "3545559000", "currentLongTermDebt": "192106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2861433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316356000", "currentAccountsPayable": "985715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1970067000", "shortLongTermDebtTotal": "2631615000", "totalShareholderEquity": "2884341000", "capitalLeaseObligations": "397912000", "otherCurrentLiabilities": "816712000", "totalCurrentLiabilities": "2909875000", "otherNonCurrentLiabilities": "357010000", "totalNonCurrentLiabilities": "2996804000", "cashAndShortTermInvestments": "345749000", "commonStockSharesOutstanding": "79052000", "intangibleAssetsExcludingGoodwill": "694700000", "cashAndCashEquivalentsAtCarryingValue": "345749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "634000", "operatingCashflow": "78365000", "capitalExpenditures": "47264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97694000", "cashflowFromInvestment": "-34905000", "stockBasedCompensation": "6943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2847718000, "cost_of_revenue": 2536618000, "gross_profit": 311100000, "research_and_development": null, "selling_general_admin": 166171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47985000, "depreciation_amortisation": 108861000, "ebitda": 156846000, "interest_expense": 39041000, "interest_income": null, "other_non_operating": null, "pretax_income": 8944000, "tax_provision": -3383000, "effective_tax_rate": null, "net_income": 9903000, "net_income_continuing_ops": 12327000, "net_income_to_common": 9903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345749000, "short_term_investments": null, "net_receivables": 2861433000, "inventory": 114504000, "other_current_assets": null, "total_current_assets": 3545559000, "net_ppe": null, "goodwill": 2204912000, "intangible_assets": 694700000, "goodwill_and_intangibles": 2899612000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5316356000, "total_assets": 8861938000, "short_term_debt": 341218000, "accounts_payable": 985715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2909875000, "long_term_debt": 2041597000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2996804000, "total_liabilities": 5906679000, "total_debt": 2382815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2318484000, "total_equity": 2884341000, "shares_outstanding": 79052000, "operating_cash_flow": 78365000, "stock_based_compensation": 6943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97694000, "free_cash_flow": 125629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47985000", "ebitda": "156846000", "netIncome": "9903000", "grossProfit": "311100000", "depreciation": "None", "totalRevenue": "2847718000", "costOfRevenue": "2536618000", "interestIncome": "28728000", "incomeBeforeTax": "8944000", "interestExpense": "39041000", "operatingIncome": "36068000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3383000", "reportedCurrency": "USD", "netInterestIncome": "-39041000", "nonInterestIncome": "None", "operatingExpenses": "275032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2536618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108861000", "sellingGeneralAndAdministrative": "166171000", "netIncomeFromContinuingOperations": "12327000" }, "balance": { "goodwill": "2204912000", "inventory": "114504000", "commonStock": "9932000", "currentDebt": "None", "investments": "None", "totalAssets": "8861938000", "longTermDebt": "2041597000", "shortTermDebt": "341218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "694700000", "reportedCurrency": "USD", "retainedEarnings": "2318484000", "totalLiabilities": "5906679000", "otherCurrentAssets": "223873000", "totalCurrentAssets": "3545559000", "currentLongTermDebt": "192106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2861433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5316356000", "currentAccountsPayable": "985715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1970067000", "shortLongTermDebtTotal": "2631615000", "totalShareholderEquity": "2884341000", "capitalLeaseObligations": "397912000", "otherCurrentLiabilities": "816712000", "totalCurrentLiabilities": "2909875000", "otherNonCurrentLiabilities": "357010000", "totalNonCurrentLiabilities": "2996804000", "cashAndShortTermInvestments": "345749000", "commonStockSharesOutstanding": "79052000", "intangibleAssetsExcludingGoodwill": "694700000", "cashAndCashEquivalentsAtCarryingValue": "345749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12327000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "634000", "operatingCashflow": "78365000", "capitalExpenditures": "47264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97694000", "cashflowFromInvestment": "-34905000", "stockBasedCompensation": "6943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3403102000, "cost_of_revenue": 2966594000, "gross_profit": 436508000, "ebit": 140019000, "ebitda": 255199000, "pretax_income": 96431000, "tax_provision": 11729000, "net_income": 74740000, "net_income_to_common": 74740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399903000, "total_current_assets": 3652530000, "total_assets": 8975275000, "short_term_debt": 332278000, "long_term_debt": 2038017000, "total_debt": 2370295000, "total_liabilities": 5987932000, "total_equity": 2911857000, "shares_outstanding": 79053000, "goodwill_and_intangibles": 2930500000 }, "cash_flow": { "operating_cash_flow": 471699000, "capital_expenditure": 48317000, "free_cash_flow": 520016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300471, "ticker_id": 2758, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140019000", "ebitda": "255199000", "netIncome": "74740000", "grossProfit": "436508000", "depreciation": "None", "totalRevenue": "3403102000", "costOfRevenue": "2966594000", "interestIncome": "35513000", "incomeBeforeTax": "96431000", "interestExpense": "43588000", "operatingIncome": "138311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11729000", "reportedCurrency": "USD", "netInterestIncome": "-43588000", "nonInterestIncome": "None", "operatingExpenses": "298197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2966594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115180000", "sellingGeneralAndAdministrative": "183017000", "netIncomeFromContinuingOperations": "84702000" }, "balance": { "goodwill": "2203100000", "inventory": "107345000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8975275000", "longTermDebt": "2038017000", "shortTermDebt": "332278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "727400000", "reportedCurrency": "USD", "retainedEarnings": "2308581000", "totalLiabilities": "5987932000", "otherCurrentAssets": "207975000", "totalCurrentAssets": "3652530000", "currentLongTermDebt": "186095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2937307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5322786000", "currentAccountsPayable": "1105747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1945067000", "shortLongTermDebtTotal": "2631598000", "totalShareholderEquity": "2911857000", "capitalLeaseObligations": "407486000", "otherCurrentLiabilities": "826049000", "totalCurrentLiabilities": "2999699000", "otherNonCurrentLiabilities": "326141000", "totalNonCurrentLiabilities": "2988233000", "cashAndShortTermInvestments": "399903000", "commonStockSharesOutstanding": "79053000", "intangibleAssetsExcludingGoodwill": "727400000", "cashAndCashEquivalentsAtCarryingValue": "399903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74740000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7603000", "operatingCashflow": "471699000", "capitalExpenditures": "48317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173721000", "cashflowFromInvestment": "-76692000", "stockBasedCompensation": "8626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3403102000, "cost_of_revenue": 2966594000, "gross_profit": 436508000, "research_and_development": null, "selling_general_admin": 183017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140019000, "depreciation_amortisation": 115180000, "ebitda": 255199000, "interest_expense": 43588000, "interest_income": null, "other_non_operating": null, "pretax_income": 96431000, "tax_provision": 11729000, "effective_tax_rate": null, "net_income": 74740000, "net_income_continuing_ops": 84702000, "net_income_to_common": 74740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399903000, "short_term_investments": null, "net_receivables": 2937307000, "inventory": 107345000, "other_current_assets": null, "total_current_assets": 3652530000, "net_ppe": null, "goodwill": 2203100000, "intangible_assets": 727400000, "goodwill_and_intangibles": 2930500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5322786000, "total_assets": 8975275000, "short_term_debt": 332278000, "accounts_payable": 1105747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2999699000, "long_term_debt": 2038017000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2988233000, "total_liabilities": 5987932000, "total_debt": 2370295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2308581000, "total_equity": 2911857000, "shares_outstanding": 79053000, "operating_cash_flow": 471699000, "stock_based_compensation": 8626000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48317000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -173721000, "free_cash_flow": 520016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140019000", "ebitda": "255199000", "netIncome": "74740000", "grossProfit": "436508000", "depreciation": "None", "totalRevenue": "3403102000", "costOfRevenue": "2966594000", "interestIncome": "35513000", "incomeBeforeTax": "96431000", "interestExpense": "43588000", "operatingIncome": "138311000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11729000", "reportedCurrency": "USD", "netInterestIncome": "-43588000", "nonInterestIncome": "None", "operatingExpenses": "298197000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2966594000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "115180000", "sellingGeneralAndAdministrative": "183017000", "netIncomeFromContinuingOperations": "84702000" }, "balance": { "goodwill": "2203100000", "inventory": "107345000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8975275000", "longTermDebt": "2038017000", "shortTermDebt": "332278000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "727400000", "reportedCurrency": "USD", "retainedEarnings": "2308581000", "totalLiabilities": "5987932000", "otherCurrentAssets": "207975000", "totalCurrentAssets": "3652530000", "currentLongTermDebt": "186095000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2937307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5322786000", "currentAccountsPayable": "1105747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1945067000", "shortLongTermDebtTotal": "2631598000", "totalShareholderEquity": "2911857000", "capitalLeaseObligations": "407486000", "otherCurrentLiabilities": "826049000", "totalCurrentLiabilities": "2999699000", "otherNonCurrentLiabilities": "326141000", "totalNonCurrentLiabilities": "2988233000", "cashAndShortTermInvestments": "399903000", "commonStockSharesOutstanding": "79053000", "intangibleAssetsExcludingGoodwill": "727400000", "cashAndCashEquivalentsAtCarryingValue": "399903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74740000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7603000", "operatingCashflow": "471699000", "capitalExpenditures": "48317000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-173721000", "cashflowFromInvestment": "-76692000", "stockBasedCompensation": "8626000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "115180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3252427000, "cost_of_revenue": 2789274000, "gross_profit": 463153000, "ebit": 184006000, "ebitda": 298567000, "pretax_income": 136958000, "tax_provision": 31548000, "net_income": 95240000, "net_income_to_common": 95240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181225000, "total_current_assets": 3572895000, "total_assets": 8762972000, "short_term_debt": 329921000, "long_term_debt": 2138697000, "total_debt": 2468618000, "total_liabilities": 5934260000, "total_equity": 2809666000, "shares_outstanding": 78913000, "goodwill_and_intangibles": 2853900000 }, "cash_flow": { "operating_cash_flow": 277727000, "capital_expenditure": 43631000, "free_cash_flow": 321358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300473, "ticker_id": 2758, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184006000", "ebitda": "298567000", "netIncome": "95240000", "grossProfit": "463153000", "depreciation": "None", "totalRevenue": "3252427000", "costOfRevenue": "2789274000", "interestIncome": "40006000", "incomeBeforeTax": "136958000", "interestExpense": "47048000", "operatingIncome": "179718000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31548000", "reportedCurrency": "USD", "netInterestIncome": "-47048000", "nonInterestIncome": "None", "operatingExpenses": "283435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2789274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114561000", "sellingGeneralAndAdministrative": "168874000", "netIncomeFromContinuingOperations": "105410000" }, "balance": { "goodwill": "2135700000", "inventory": "101158000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8762972000", "longTermDebt": "2138697000", "shortTermDebt": "329921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "718200000", "reportedCurrency": "USD", "retainedEarnings": "2233841000", "totalLiabilities": "5934260000", "otherCurrentAssets": "190743000", "totalCurrentAssets": "3572895000", "currentLongTermDebt": "185085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3099769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5190064000", "currentAccountsPayable": "1040976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1917942000", "shortLongTermDebtTotal": "2733250000", "totalShareholderEquity": "2809666000", "capitalLeaseObligations": "409468000", "otherCurrentLiabilities": "808690000", "totalCurrentLiabilities": "2887751000", "otherNonCurrentLiabilities": "261961000", "totalNonCurrentLiabilities": "3046509000", "cashAndShortTermInvestments": "181225000", "commonStockSharesOutstanding": "78913000", "intangibleAssetsExcludingGoodwill": "718200000", "cashAndCashEquivalentsAtCarryingValue": "181225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8629000", "operatingCashflow": "277727000", "capitalExpenditures": "43631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337435000", "cashflowFromInvestment": "-56328000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3252427000, "cost_of_revenue": 2789274000, "gross_profit": 463153000, "research_and_development": null, "selling_general_admin": 168874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184006000, "depreciation_amortisation": 114561000, "ebitda": 298567000, "interest_expense": 47048000, "interest_income": null, "other_non_operating": null, "pretax_income": 136958000, "tax_provision": 31548000, "effective_tax_rate": null, "net_income": 95240000, "net_income_continuing_ops": 105410000, "net_income_to_common": 95240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181225000, "short_term_investments": null, "net_receivables": 3099769000, "inventory": 101158000, "other_current_assets": null, "total_current_assets": 3572895000, "net_ppe": null, "goodwill": 2135700000, "intangible_assets": 718200000, "goodwill_and_intangibles": 2853900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5190064000, "total_assets": 8762972000, "short_term_debt": 329921000, "accounts_payable": 1040976000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2887751000, "long_term_debt": 2138697000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3046509000, "total_liabilities": 5934260000, "total_debt": 2468618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2233841000, "total_equity": 2809666000, "shares_outstanding": 78913000, "operating_cash_flow": 277727000, "stock_based_compensation": 7348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -337435000, "free_cash_flow": 321358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184006000", "ebitda": "298567000", "netIncome": "95240000", "grossProfit": "463153000", "depreciation": "None", "totalRevenue": "3252427000", "costOfRevenue": "2789274000", "interestIncome": "40006000", "incomeBeforeTax": "136958000", "interestExpense": "47048000", "operatingIncome": "179718000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31548000", "reportedCurrency": "USD", "netInterestIncome": "-47048000", "nonInterestIncome": "None", "operatingExpenses": "283435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2789274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114561000", "sellingGeneralAndAdministrative": "168874000", "netIncomeFromContinuingOperations": "105410000" }, "balance": { "goodwill": "2135700000", "inventory": "101158000", "commonStock": "9903000", "currentDebt": "None", "investments": "None", "totalAssets": "8762972000", "longTermDebt": "2138697000", "shortTermDebt": "329921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "718200000", "reportedCurrency": "USD", "retainedEarnings": "2233841000", "totalLiabilities": "5934260000", "otherCurrentAssets": "190743000", "totalCurrentAssets": "3572895000", "currentLongTermDebt": "185085000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3099769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5190064000", "currentAccountsPayable": "1040976000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1917942000", "shortLongTermDebtTotal": "2733250000", "totalShareholderEquity": "2809666000", "capitalLeaseObligations": "409468000", "otherCurrentLiabilities": "808690000", "totalCurrentLiabilities": "2887751000", "otherNonCurrentLiabilities": "261961000", "totalNonCurrentLiabilities": "3046509000", "cashAndShortTermInvestments": "181225000", "commonStockSharesOutstanding": "78913000", "intangibleAssetsExcludingGoodwill": "718200000", "cashAndCashEquivalentsAtCarryingValue": "181225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105410000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8629000", "operatingCashflow": "277727000", "capitalExpenditures": "43631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-337435000", "cashflowFromInvestment": "-56328000", "stockBasedCompensation": "7348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 2961086000, "cost_of_revenue": 2676199000, "gross_profit": 284887000, "ebit": 113683000, "ebitda": 249435000, "pretax_income": 63112000, "tax_provision": 19344000, "net_income": 33988000, "net_income_to_common": 33988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297586000, "total_current_assets": 3477064000, "total_assets": 8678986000, "short_term_debt": 348497000, "long_term_debt": 2359637000, "total_debt": 2708134000, "total_liabilities": 5944879000, "total_equity": 2714364000, "shares_outstanding": 78860000, "goodwill_and_intangibles": 2843093000 }, "cash_flow": { "operating_cash_flow": 264449000, "capital_expenditure": 31498000, "free_cash_flow": 295947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300474, "ticker_id": 2758, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113683000", "ebitda": "249435000", "netIncome": "33988000", "grossProfit": "284887000", "depreciation": "None", "totalRevenue": "2961086000", "costOfRevenue": "2676199000", "interestIncome": "None", "incomeBeforeTax": "63112000", "interestExpense": "50571000", "operatingIncome": "117806000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19344000", "reportedCurrency": "USD", "netInterestIncome": "-50571000", "nonInterestIncome": "None", "operatingExpenses": "167081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2676199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135752000", "sellingGeneralAndAdministrative": "167081000", "netIncomeFromContinuingOperations": "43768000" }, "balance": { "goodwill": "2125893000", "inventory": "107883000", "commonStock": "9904000", "currentDebt": "None", "investments": "None", "totalAssets": "8678986000", "longTermDebt": "2359637000", "shortTermDebt": "348497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "717200000", "reportedCurrency": "USD", "retainedEarnings": "2138601000", "totalLiabilities": "5944879000", "otherCurrentAssets": "196052000", "totalCurrentAssets": "3477064000", "currentLongTermDebt": "201458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2875543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5201890000", "currentAccountsPayable": "993982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2991251000", "totalShareholderEquity": "2714364000", "capitalLeaseObligations": "430156000", "otherCurrentLiabilities": "784754000", "totalCurrentLiabilities": "2747909000", "otherNonCurrentLiabilities": "227967000", "totalNonCurrentLiabilities": "3196970000", "cashAndShortTermInvestments": "297586000", "commonStockSharesOutstanding": "78860000", "intangibleAssetsExcludingGoodwill": "717200000", "cashAndCashEquivalentsAtCarryingValue": "297586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4201000", "operatingCashflow": "264449000", "capitalExpenditures": "31498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198459000", "cashflowFromInvestment": "-17236000", "stockBasedCompensation": "7025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2961086000, "cost_of_revenue": 2676199000, "gross_profit": 284887000, "research_and_development": null, "selling_general_admin": 167081000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113683000, "depreciation_amortisation": 135752000, "ebitda": 249435000, "interest_expense": 50571000, "interest_income": null, "other_non_operating": null, "pretax_income": 63112000, "tax_provision": 19344000, "effective_tax_rate": null, "net_income": 33988000, "net_income_continuing_ops": 43768000, "net_income_to_common": 33988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297586000, "short_term_investments": null, "net_receivables": 2875543000, "inventory": 107883000, "other_current_assets": null, "total_current_assets": 3477064000, "net_ppe": null, "goodwill": 2125893000, "intangible_assets": 717200000, "goodwill_and_intangibles": 2843093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5201890000, "total_assets": 8678986000, "short_term_debt": 348497000, "accounts_payable": 993982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2747909000, "long_term_debt": 2359637000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3196970000, "total_liabilities": 5944879000, "total_debt": 2708134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2138601000, "total_equity": 2714364000, "shares_outstanding": 78860000, "operating_cash_flow": 264449000, "stock_based_compensation": 7025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198459000, "free_cash_flow": 295947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113683000", "ebitda": "249435000", "netIncome": "33988000", "grossProfit": "284887000", "depreciation": "None", "totalRevenue": "2961086000", "costOfRevenue": "2676199000", "interestIncome": "None", "incomeBeforeTax": "63112000", "interestExpense": "50571000", "operatingIncome": "117806000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "19344000", "reportedCurrency": "USD", "netInterestIncome": "-50571000", "nonInterestIncome": "None", "operatingExpenses": "167081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2676199000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135752000", "sellingGeneralAndAdministrative": "167081000", "netIncomeFromContinuingOperations": "43768000" }, "balance": { "goodwill": "2125893000", "inventory": "107883000", "commonStock": "9904000", "currentDebt": "None", "investments": "None", "totalAssets": "8678986000", "longTermDebt": "2359637000", "shortTermDebt": "348497000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "717200000", "reportedCurrency": "USD", "retainedEarnings": "2138601000", "totalLiabilities": "5944879000", "otherCurrentAssets": "196052000", "totalCurrentAssets": "3477064000", "currentLongTermDebt": "201458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2875543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5201890000", "currentAccountsPayable": "993982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2991251000", "totalShareholderEquity": "2714364000", "capitalLeaseObligations": "430156000", "otherCurrentLiabilities": "784754000", "totalCurrentLiabilities": "2747909000", "otherNonCurrentLiabilities": "227967000", "totalNonCurrentLiabilities": "3196970000", "cashAndShortTermInvestments": "297586000", "commonStockSharesOutstanding": "78860000", "intangibleAssetsExcludingGoodwill": "717200000", "cashAndCashEquivalentsAtCarryingValue": "297586000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4201000", "operatingCashflow": "264449000", "capitalExpenditures": "31498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198459000", "cashflowFromInvestment": "-17236000", "stockBasedCompensation": "7025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 2686849000, "cost_of_revenue": 2520798000, "gross_profit": 166051000, "ebit": 6521000, "ebitda": 147647000, "pretax_income": -45538000, "tax_provision": -11079000, "net_income": -41180000, "net_income_to_common": -41180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249326000, "total_current_assets": 3445470000, "total_assets": 8745353000, "short_term_debt": 324955000, "long_term_debt": 2537091000, "total_debt": 2862046000, "total_liabilities": 6055329000, "total_equity": 2674264000, "shares_outstanding": 77942000, "goodwill_and_intangibles": 2877000000 }, "cash_flow": { "operating_cash_flow": 107750000, "capital_expenditure": 25409000, "free_cash_flow": 133159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300475, "ticker_id": 2758, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6521000", "ebitda": "147647000", "netIncome": "-41180000", "grossProfit": "166051000", "depreciation": "None", "totalRevenue": "2686849000", "costOfRevenue": "2520798000", "interestIncome": "None", "incomeBeforeTax": "-45538000", "interestExpense": "52059000", "operatingIncome": "515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11079000", "reportedCurrency": "USD", "netInterestIncome": "-52059000", "nonInterestIncome": "None", "operatingExpenses": "165536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2520798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141126000", "sellingGeneralAndAdministrative": "165536000", "netIncomeFromContinuingOperations": "-34459000" }, "balance": { "goodwill": "2126000000", "inventory": "112323000", "commonStock": "9927000", "currentDebt": "None", "investments": "None", "totalAssets": "8745353000", "longTermDebt": "2537091000", "shortTermDebt": "324955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "751000000", "reportedCurrency": "USD", "retainedEarnings": "2104613000", "totalLiabilities": "6055329000", "otherCurrentAssets": "188298000", "totalCurrentAssets": "3445470000", "currentLongTermDebt": "180638000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2895523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5299868000", "currentAccountsPayable": "965308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3153753000", "totalShareholderEquity": "2674264000", "capitalLeaseObligations": "436024000", "otherCurrentLiabilities": "794467000", "totalCurrentLiabilities": "2633371000", "otherNonCurrentLiabilities": "245736000", "totalNonCurrentLiabilities": "3421958000", "cashAndShortTermInvestments": "249326000", "commonStockSharesOutstanding": "77942000", "intangibleAssetsExcludingGoodwill": "751000000", "cashAndCashEquivalentsAtCarryingValue": "249326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5912000", "operatingCashflow": "107750000", "capitalExpenditures": "25409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367987000", "cashflowFromInvestment": "-19866000", "stockBasedCompensation": "9673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2686849000, "cost_of_revenue": 2520798000, "gross_profit": 166051000, "research_and_development": null, "selling_general_admin": 165536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6521000, "depreciation_amortisation": 141126000, "ebitda": 147647000, "interest_expense": 52059000, "interest_income": null, "other_non_operating": null, "pretax_income": -45538000, "tax_provision": -11079000, "effective_tax_rate": null, "net_income": -41180000, "net_income_continuing_ops": -34459000, "net_income_to_common": -41180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249326000, "short_term_investments": null, "net_receivables": 2895523000, "inventory": 112323000, "other_current_assets": null, "total_current_assets": 3445470000, "net_ppe": null, "goodwill": 2126000000, "intangible_assets": 751000000, "goodwill_and_intangibles": 2877000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5299868000, "total_assets": 8745353000, "short_term_debt": 324955000, "accounts_payable": 965308000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2633371000, "long_term_debt": 2537091000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3421958000, "total_liabilities": 6055329000, "total_debt": 2862046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2104613000, "total_equity": 2674264000, "shares_outstanding": 77942000, "operating_cash_flow": 107750000, "stock_based_compensation": 9673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -367987000, "free_cash_flow": 133159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6521000", "ebitda": "147647000", "netIncome": "-41180000", "grossProfit": "166051000", "depreciation": "None", "totalRevenue": "2686849000", "costOfRevenue": "2520798000", "interestIncome": "None", "incomeBeforeTax": "-45538000", "interestExpense": "52059000", "operatingIncome": "515000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-11079000", "reportedCurrency": "USD", "netInterestIncome": "-52059000", "nonInterestIncome": "None", "operatingExpenses": "165536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2520798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141126000", "sellingGeneralAndAdministrative": "165536000", "netIncomeFromContinuingOperations": "-34459000" }, "balance": { "goodwill": "2126000000", "inventory": "112323000", "commonStock": "9927000", "currentDebt": "None", "investments": "None", "totalAssets": "8745353000", "longTermDebt": "2537091000", "shortTermDebt": "324955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "751000000", "reportedCurrency": "USD", "retainedEarnings": "2104613000", "totalLiabilities": "6055329000", "otherCurrentAssets": "188298000", "totalCurrentAssets": "3445470000", "currentLongTermDebt": "180638000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2895523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5299868000", "currentAccountsPayable": "965308000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3153753000", "totalShareholderEquity": "2674264000", "capitalLeaseObligations": "436024000", "otherCurrentLiabilities": "794467000", "totalCurrentLiabilities": "2633371000", "otherNonCurrentLiabilities": "245736000", "totalNonCurrentLiabilities": "3421958000", "cashAndShortTermInvestments": "249326000", "commonStockSharesOutstanding": "77942000", "intangibleAssetsExcludingGoodwill": "751000000", "cashAndCashEquivalentsAtCarryingValue": "249326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5912000", "operatingCashflow": "107750000", "capitalExpenditures": "25409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-367987000", "cashflowFromInvestment": "-19866000", "stockBasedCompensation": "9673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3280083000, "cost_of_revenue": 3063762000, "gross_profit": 216321000, "ebit": 59755000, "ebitda": 211347000, "pretax_income": 14000, "tax_provision": -1177000, "net_income": 753000, "net_income_to_common": 753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 529561000, "total_current_assets": 3974253000, "total_assets": 9373511000, "short_term_debt": 315011000, "long_term_debt": 2888058000, "total_debt": 3203069000, "total_liabilities": 6652250000, "total_equity": 2706152000, "shares_outstanding": 78288000, "goodwill_and_intangibles": 2910666000 }, "cash_flow": { "operating_cash_flow": 490705000, "capital_expenditure": 35572000, "free_cash_flow": 526277000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300476, "ticker_id": 2758, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59755000", "ebitda": "211347000", "netIncome": "753000", "grossProfit": "216321000", "depreciation": "None", "totalRevenue": "3280083000", "costOfRevenue": "3063762000", "interestIncome": "None", "incomeBeforeTax": "14000", "interestExpense": "59741000", "operatingIncome": "48931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1177000", "reportedCurrency": "USD", "netInterestIncome": "-59741000", "nonInterestIncome": "None", "operatingExpenses": "167390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3063762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151592000", "sellingGeneralAndAdministrative": "178190000", "netIncomeFromContinuingOperations": "1191000" }, "balance": { "goodwill": "2126366000", "inventory": "108146000", "commonStock": "9909000", "currentDebt": "None", "investments": "None", "totalAssets": "9373511000", "longTermDebt": "2888058000", "shortTermDebt": "315011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "784300000", "reportedCurrency": "USD", "retainedEarnings": "2145793000", "totalLiabilities": "6652250000", "otherCurrentAssets": "210065000", "totalCurrentAssets": "3974253000", "currentLongTermDebt": "177246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399336000", "currentAccountsPayable": "1242602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3495942000", "totalShareholderEquity": "2706152000", "capitalLeaseObligations": "430638000", "otherCurrentLiabilities": "798639000", "totalCurrentLiabilities": "2837219000", "otherNonCurrentLiabilities": "243701000", "totalNonCurrentLiabilities": "3815031000", "cashAndShortTermInvestments": "529561000", "commonStockSharesOutstanding": "78288000", "intangibleAssetsExcludingGoodwill": "784300000", "cashAndCashEquivalentsAtCarryingValue": "529561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8449000", "operatingCashflow": "490705000", "capitalExpenditures": "35572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166593000", "cashflowFromInvestment": "-9196000", "stockBasedCompensation": "8999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3280083000, "cost_of_revenue": 3063762000, "gross_profit": 216321000, "research_and_development": null, "selling_general_admin": 178190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59755000, "depreciation_amortisation": 151592000, "ebitda": 211347000, "interest_expense": 59741000, "interest_income": null, "other_non_operating": null, "pretax_income": 14000, "tax_provision": -1177000, "effective_tax_rate": null, "net_income": 753000, "net_income_continuing_ops": 1191000, "net_income_to_common": 753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 529561000, "short_term_investments": null, "net_receivables": 3126481000, "inventory": 108146000, "other_current_assets": null, "total_current_assets": 3974253000, "net_ppe": null, "goodwill": 2126366000, "intangible_assets": 784300000, "goodwill_and_intangibles": 2910666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5399336000, "total_assets": 9373511000, "short_term_debt": 315011000, "accounts_payable": 1242602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2837219000, "long_term_debt": 2888058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3815031000, "total_liabilities": 6652250000, "total_debt": 3203069000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2145793000, "total_equity": 2706152000, "shares_outstanding": 78288000, "operating_cash_flow": 490705000, "stock_based_compensation": 8999000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166593000, "free_cash_flow": 526277000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59755000", "ebitda": "211347000", "netIncome": "753000", "grossProfit": "216321000", "depreciation": "None", "totalRevenue": "3280083000", "costOfRevenue": "3063762000", "interestIncome": "None", "incomeBeforeTax": "14000", "interestExpense": "59741000", "operatingIncome": "48931000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1177000", "reportedCurrency": "USD", "netInterestIncome": "-59741000", "nonInterestIncome": "None", "operatingExpenses": "167390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3063762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151592000", "sellingGeneralAndAdministrative": "178190000", "netIncomeFromContinuingOperations": "1191000" }, "balance": { "goodwill": "2126366000", "inventory": "108146000", "commonStock": "9909000", "currentDebt": "None", "investments": "None", "totalAssets": "9373511000", "longTermDebt": "2888058000", "shortTermDebt": "315011000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "784300000", "reportedCurrency": "USD", "retainedEarnings": "2145793000", "totalLiabilities": "6652250000", "otherCurrentAssets": "210065000", "totalCurrentAssets": "3974253000", "currentLongTermDebt": "177246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3126481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5399336000", "currentAccountsPayable": "1242602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3495942000", "totalShareholderEquity": "2706152000", "capitalLeaseObligations": "430638000", "otherCurrentLiabilities": "798639000", "totalCurrentLiabilities": "2837219000", "otherNonCurrentLiabilities": "243701000", "totalNonCurrentLiabilities": "3815031000", "cashAndShortTermInvestments": "529561000", "commonStockSharesOutstanding": "78288000", "intangibleAssetsExcludingGoodwill": "784300000", "cashAndCashEquivalentsAtCarryingValue": "529561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8449000", "operatingCashflow": "490705000", "capitalExpenditures": "35572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166593000", "cashflowFromInvestment": "-9196000", "stockBasedCompensation": "8999000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151592000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 3257077000, "cost_of_revenue": 2854318000, "gross_profit": 402759000, "ebit": 83120000, "ebitda": 240418000, "pretax_income": 22874000, "tax_provision": 7569000, "net_income": 14296000, "net_income_to_common": 14296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214174000, "total_current_assets": 4038533000, "total_assets": 9529727000, "short_term_debt": 307121000, "long_term_debt": 3029939000, "total_debt": 3337060000, "total_liabilities": 6816006000, "total_equity": 2713721000, "shares_outstanding": 78455000, "goodwill_and_intangibles": 2940195000 }, "cash_flow": { "operating_cash_flow": 294482000, "capital_expenditure": 38302000, "free_cash_flow": 332784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300478, "ticker_id": 2758, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83120000", "ebitda": "240418000", "netIncome": "14296000", "grossProfit": "402759000", "depreciation": "None", "totalRevenue": "3257077000", "costOfRevenue": "2854318000", "interestIncome": "55769000", "incomeBeforeTax": "22874000", "interestExpense": "62556000", "operatingIncome": "240419000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7569000", "reportedCurrency": "USD", "netInterestIncome": "-62556000", "nonInterestIncome": "None", "operatingExpenses": "162340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157298000", "sellingGeneralAndAdministrative": "162340000", "netIncomeFromContinuingOperations": "15305000" }, "balance": { "goodwill": "2118866000", "inventory": "129146000", "commonStock": "9864000", "currentDebt": "None", "investments": "None", "totalAssets": "9529727000", "longTermDebt": "3029939000", "shortTermDebt": "307121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "821329000", "reportedCurrency": "USD", "retainedEarnings": "2145040000", "totalLiabilities": "6816006000", "otherCurrentAssets": "2152300000", "totalCurrentAssets": "4038533000", "currentLongTermDebt": "175340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1542913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5491194000", "currentAccountsPayable": "1213859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132910000", "shortLongTermDebtTotal": "3337060000", "totalShareholderEquity": "2713721000", "capitalLeaseObligations": "279302000", "otherCurrentLiabilities": "2811293000", "totalCurrentLiabilities": "2811293000", "otherNonCurrentLiabilities": "240463000", "totalNonCurrentLiabilities": "4004713000", "cashAndShortTermInvestments": "214174000", "commonStockSharesOutstanding": "78455000", "intangibleAssetsExcludingGoodwill": "821329000", "cashAndCashEquivalentsAtCarryingValue": "214174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "20876000", "operatingCashflow": "294482000", "capitalExpenditures": "38302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169432000", "cashflowFromInvestment": "-30223000", "stockBasedCompensation": "7246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3257077000, "cost_of_revenue": 2854318000, "gross_profit": 402759000, "research_and_development": null, "selling_general_admin": 162340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83120000, "depreciation_amortisation": 157298000, "ebitda": 240418000, "interest_expense": 62556000, "interest_income": null, "other_non_operating": null, "pretax_income": 22874000, "tax_provision": 7569000, "effective_tax_rate": null, "net_income": 14296000, "net_income_continuing_ops": 15305000, "net_income_to_common": 14296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214174000, "short_term_investments": null, "net_receivables": 1542913000, "inventory": 129146000, "other_current_assets": null, "total_current_assets": 4038533000, "net_ppe": null, "goodwill": 2118866000, "intangible_assets": 821329000, "goodwill_and_intangibles": 2940195000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5491194000, "total_assets": 9529727000, "short_term_debt": 307121000, "accounts_payable": 1213859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2811293000, "long_term_debt": 3029939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4004713000, "total_liabilities": 6816006000, "total_debt": 3337060000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2145040000, "total_equity": 2713721000, "shares_outstanding": 78455000, "operating_cash_flow": 294482000, "stock_based_compensation": 7246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -169432000, "free_cash_flow": 332784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83120000", "ebitda": "240418000", "netIncome": "14296000", "grossProfit": "402759000", "depreciation": "None", "totalRevenue": "3257077000", "costOfRevenue": "2854318000", "interestIncome": "55769000", "incomeBeforeTax": "22874000", "interestExpense": "62556000", "operatingIncome": "240419000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7569000", "reportedCurrency": "USD", "netInterestIncome": "-62556000", "nonInterestIncome": "None", "operatingExpenses": "162340000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2854318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157298000", "sellingGeneralAndAdministrative": "162340000", "netIncomeFromContinuingOperations": "15305000" }, "balance": { "goodwill": "2118866000", "inventory": "129146000", "commonStock": "9864000", "currentDebt": "None", "investments": "None", "totalAssets": "9529727000", "longTermDebt": "3029939000", "shortTermDebt": "307121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "821329000", "reportedCurrency": "USD", "retainedEarnings": "2145040000", "totalLiabilities": "6816006000", "otherCurrentAssets": "2152300000", "totalCurrentAssets": "4038533000", "currentLongTermDebt": "175340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1542913000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5491194000", "currentAccountsPayable": "1213859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2132910000", "shortLongTermDebtTotal": "3337060000", "totalShareholderEquity": "2713721000", "capitalLeaseObligations": "279302000", "otherCurrentLiabilities": "2811293000", "totalCurrentLiabilities": "2811293000", "otherNonCurrentLiabilities": "240463000", "totalNonCurrentLiabilities": "4004713000", "cashAndShortTermInvestments": "214174000", "commonStockSharesOutstanding": "78455000", "intangibleAssetsExcludingGoodwill": "821329000", "cashAndCashEquivalentsAtCarryingValue": "214174000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "20876000", "operatingCashflow": "294482000", "capitalExpenditures": "38302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-169432000", "cashflowFromInvestment": "-30223000", "stockBasedCompensation": "7246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "income_statement": { "revenue": 2874115000, "cost_of_revenue": 2627561000, "gross_profit": 246554000, "ebit": 79103000, "ebitda": 224184000, "pretax_income": 19688000, "tax_provision": 2934000, "net_income": 15542000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 119905000, "total_current_assets": 3829004000, "total_assets": 9287820000, "short_term_debt": 286886000, "long_term_debt": 3154576000, "total_debt": 3441462000, "total_liabilities": 6599400000, "total_equity": 2679052000, "shares_outstanding": 78372000, "goodwill_and_intangibles": 2942300000 }, "cash_flow": { "operating_cash_flow": -11539000, "capital_expenditure": 55721000, "free_cash_flow": 44182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 300479, "ticker_id": 2758, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:44:06.561048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79103000", "ebitda": "224184000", "netIncome": "15542000", "grossProfit": "246554000", "depreciation": "None", "totalRevenue": "2874115000", "costOfRevenue": "2627561000", "interestIncome": "51919000", "incomeBeforeTax": "19688000", "interestExpense": "59415000", "operatingIncome": "90799000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2934000", "reportedCurrency": "USD", "netInterestIncome": "-59415000", "nonInterestIncome": "None", "operatingExpenses": "155755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11004000", "costofGoodsAndServicesSold": "2627561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145081000", "sellingGeneralAndAdministrative": "176155000", "netIncomeFromContinuingOperations": "16754000" }, "balance": { "goodwill": "2079500000", "inventory": "152845000", "commonStock": "9867000", "currentDebt": "None", "investments": "None", "totalAssets": "9287820000", "longTermDebt": "3154576000", "shortTermDebt": "286886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "862800000", "reportedCurrency": "USD", "retainedEarnings": "2130744000", "totalLiabilities": "6599400000", "otherCurrentAssets": "220306000", "totalCurrentAssets": "3829004000", "currentLongTermDebt": "169253000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3335948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5458852000", "currentAccountsPayable": "930270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2100727000", "shortLongTermDebtTotal": "3677439000", "totalShareholderEquity": "2679052000", "capitalLeaseObligations": "353610000", "otherCurrentLiabilities": "736481000", "totalCurrentLiabilities": "2440835000", "otherNonCurrentLiabilities": "483169000", "totalNonCurrentLiabilities": "4158565000", "cashAndShortTermInvestments": "119905000", "commonStockSharesOutstanding": "78372000", "intangibleAssetsExcludingGoodwill": "862800000", "cashAndCashEquivalentsAtCarryingValue": "119905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9366000", "operatingCashflow": "-11539000", "capitalExpenditures": "55721000", "changeInReceivables": "-111688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41287000", "cashflowFromInvestment": "-51974000", "stockBasedCompensation": "8575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2874115000, "cost_of_revenue": 2627561000, "gross_profit": 246554000, "research_and_development": null, "selling_general_admin": 176155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79103000, "depreciation_amortisation": 145081000, "ebitda": 224184000, "interest_expense": 59415000, "interest_income": null, "other_non_operating": null, "pretax_income": 19688000, "tax_provision": 2934000, "effective_tax_rate": null, "net_income": 15542000, "net_income_continuing_ops": 16754000, "net_income_to_common": 15542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 119905000, "short_term_investments": null, "net_receivables": 3335948000, "inventory": 152845000, "other_current_assets": null, "total_current_assets": 3829004000, "net_ppe": null, "goodwill": 2079500000, "intangible_assets": 862800000, "goodwill_and_intangibles": 2942300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5458852000, "total_assets": 9287820000, "short_term_debt": 286886000, "accounts_payable": 930270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2440835000, "long_term_debt": 3154576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4158565000, "total_liabilities": 6599400000, "total_debt": 3441462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2130744000, "total_equity": 2679052000, "shares_outstanding": 78372000, "operating_cash_flow": -11539000, "stock_based_compensation": 8575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41287000, "free_cash_flow": 44182000, "net_change_in_cash": -22226000 }, "raw_data": { "income": { "ebit": "79103000", "ebitda": "224184000", "netIncome": "15542000", "grossProfit": "246554000", "depreciation": "None", "totalRevenue": "2874115000", "costOfRevenue": "2627561000", "interestIncome": "51919000", "incomeBeforeTax": "19688000", "interestExpense": "59415000", "operatingIncome": "90799000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2934000", "reportedCurrency": "USD", "netInterestIncome": "-59415000", "nonInterestIncome": "None", "operatingExpenses": "155755000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11004000", "costofGoodsAndServicesSold": "2627561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145081000", "sellingGeneralAndAdministrative": "176155000", "netIncomeFromContinuingOperations": "16754000" }, "balance": { "goodwill": "2079500000", "inventory": "152845000", "commonStock": "9867000", "currentDebt": "None", "investments": "None", "totalAssets": "9287820000", "longTermDebt": "3154576000", "shortTermDebt": "286886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "862800000", "reportedCurrency": "USD", "retainedEarnings": "2130744000", "totalLiabilities": "6599400000", "otherCurrentAssets": "220306000", "totalCurrentAssets": "3829004000", "currentLongTermDebt": "169253000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3335948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5458852000", "currentAccountsPayable": "930270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2100727000", "shortLongTermDebtTotal": "3677439000", "totalShareholderEquity": "2679052000", "capitalLeaseObligations": "353610000", "otherCurrentLiabilities": "736481000", "totalCurrentLiabilities": "2440835000", "otherNonCurrentLiabilities": "483169000", "totalNonCurrentLiabilities": "4158565000", "cashAndShortTermInvestments": "119905000", "commonStockSharesOutstanding": "78372000", "intangibleAssetsExcludingGoodwill": "862800000", "cashAndCashEquivalentsAtCarryingValue": "119905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16754000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "9366000", "operatingCashflow": "-11539000", "capitalExpenditures": "55721000", "changeInReceivables": "-111688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "41287000", "cashflowFromInvestment": "-51974000", "stockBasedCompensation": "8575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-22226000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "145081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }