{ "ticker": { "uuid": "06123d1f-5061-4207-aca6-20378541682d", "symbol": "GLP", "name": "Global Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/06123d1f-5061-4207-aca6-20378541682d/", "api_url": "https://sharemaestro.com/factors/api/tickers/06123d1f-5061-4207-aca6-20378541682d/" }, "ticker_metadata": { "id": 1764, "uuid": "06123d1f-5061-4207-aca6-20378541682d", "symbol": "GLP", "name": "Global Partners LP", "asset_type": "equity", "market_cap": 1602431000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Global Partners LP is engaged in the purchase, sale, collection, blending, storage and logistics of the transportation of gasoline and gasoline blends, distillates, residual oil, renewable fuels, crude oil and propane to wholesalers, retailers and commercial customers in New England. states and New York. The company is headquartered in Waltham, Massachusetts.", "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": "06123d1f-5061-4207-aca6-20378541682d", "symbol": "GLP", "name": "Global Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/06123d1f-5061-4207-aca6-20378541682d/", "api_url": "https://sharemaestro.com/factors/api/tickers/06123d1f-5061-4207-aca6-20378541682d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.67, "value": 0.88, "quality": 0.3, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 49.11, "market_cap": 1672097280, "pe_ratio": 12.8931, "earnings_yield": 0.0776, "ebitda_to_ev": 0.2131, "shareholder_yield": 0.0766, "roe": 0.1822, "piotroski_f_score": 6, "momentum_12_1": -0.0451, "volatility_252d": 0.231 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:12.380387+00:00", "batch_id": "" }, "size": { "price_close": 49.11, "market_cap": 1672097280, "market_cap_usd": 1672097280, "enterprise_value": 3165127280, "shares_outstanding": 34048000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.8931, "pb_ratio": 2.3492, "ptbv_ratio": 6.0194, "ps_ratio": 0.0867, "pcf_ratio": 6.4151, "pfcf_ratio": 4.5674, "ev_ebitda": 4.6917, "ev_ebit": 5.9455, "ev_sales": 0.1641, "ev_fcf": 8.6457, "earnings_yield": 0.0776, "fcf_yield": 0.1157, "price_to_sales": 0.0867, "price_to_book": 2.3492, "price_to_cashflow": 6.4151, "ebitda_to_ev": 0.2131, "sales_yield": 6.0949 }, "yield": { "dividend_yield": 0.0766, "buyback_yield": 0, "shareholder_yield": 0.0766, "debt_paydown_yield": null, "total_yield": 0.0766 }, "quality": { "gross_margin": 0.0557, "operating_margin": 0.0276, "net_margin": 0.0067, "ebitda_margin": 0.035, "fcf_margin": 0.019, "roe": 0.1822, "roa": 0.0301, "roic": 0.2404, "roc_greenblatt": null, "asset_turnover": 4.4733, "cash_conversion": 2.8229, "accruals_ratio": -0.0304, "sbc_to_revenue": 0.0009, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.5128, "revenue_stability_5y": 0.2505, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.249, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.0588, "net_debt_to_ebitda": 2.2131, "debt_to_assets": 0.3505, "interest_coverage": 3.8964, "current_ratio": 1.1211, "quick_ratio": 0.6379, "net_debt": 1493030000, "local_beta": -0.0002, "volatility_252d": 0.231, "volatility_60d": 0.5606, "max_drawdown_12m": -0.2274, "risk_adjusted_momentum": -0.195 }, "growth": { "revenue_growth_1y": 0.0954, "revenue_growth_3y_cagr": -0.0056, "revenue_growth_5y_cagr": 0.174, "eps_growth_1y": -0.0174, "eps_growth_3y_cagr": -0.3975, "eps_growth_5y_cagr": -0.0497, "fcf_growth_1y": -0.24, "book_value_growth_1y": -0.0499, "revenue_growth": 0.0954, "earnings_growth": -0.0174 }, "momentum": { "price_return_1m": 0.0235, "price_return_3m": 0.048, "price_return_6m": 0.131, "price_return_9m": 0.0036, "price_return_12m": -0.0226, "price_return_12m_ex1m": -0.0451, "momentum_6m": 0.131, "momentum_12m": -0.0226, "momentum_12_1": -0.0451, "distance_from_52w_high": -0.0537, "distance_from_52w_low": 0.2249, "relative_strength": -0.1226 }, "raw_ttm": { "revenue_ttm": 19291024000, "gross_profit_ttm": 1073623000, "ebit_ttm": 532353000, "ebitda_ttm": 674620000, "net_income_ttm": 129688999, "eps_diluted_ttm": 3.809, "operating_cash_flow_ttm": 260652000, "capital_expenditure_ttm": 105442000, "fcf_ttm": 366094000, "dividends_paid_ttm": 128028999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136626000, "cash_and_equivalents": 18373000, "total_current_assets": 1707915000, "total_current_liabilities": 1523457000, "net_ppe": null, "total_assets": 4312489000, "total_debt": 1511403000, "total_equity": 711778000, "net_working_capital": 240522000, "book_value_per_share": 20.9051, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277784000, "tangible_book_per_share": 8.1586 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 32, "rank_pb": 55, "rank_ptbv": 72, "rank_ps": 3, "rank_pcf": 24, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 32, "rank_fcf_yield": 34, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 85, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 64 }, "composites": { "value_composite": 12, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 30, "overall_composite": 33, "quality_value_composite": 0.5138, "os_score": 0.67, "value_percentile": 0.88, "quality_percentile": 0.3, "momentum_percentile": 0.22, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 30, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4190, "ticker_id": 1764, "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": "2026-06-07T06:53:12.380387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.11, "market_cap": 1672097280, "market_cap_usd": 1672097280, "enterprise_value": 3165127280, "shares_outstanding": 34048000, "fx_rate_to_usd": null, "pe_ratio": 12.89313121, "pb_ratio": 2.34918371, "ptbv_ratio": 6.01941537, "ps_ratio": 0.08667748, "pcf_ratio": 6.4150564, "pfcf_ratio": 4.56739876, "ev_ebitda": 4.69171872, "ev_ebit": 5.9455423, "ev_sales": 0.16407254, "ev_fcf": 8.64566827, "earnings_yield": 0.07756068, "fcf_yield": 0.11566486, "dividend_yield": 0.07656791, "buyback_yield": 0, "shareholder_yield": 0.07656791, "debt_paydown_yield": null, "total_yield": 0.07656791, "gross_margin": 0.05565402, "operating_margin": 0.02759589, "net_margin": 0.00672276, "ebitda_margin": 0.03497067, "fcf_margin": 0.01897743, "roe": 0.18220428, "roa": 0.03007289, "roic": 0.24036998, "roc_greenblatt": null, "asset_turnover": 4.47329234, "cash_conversion": 2.82286087, "accruals_ratio": -0.03036831, "sbc_to_revenue": 0.00089876, "debt_to_equity": 5.05875568, "net_debt_to_ebitda": 2.21314221, "debt_to_assets": 0.35047115, "interest_coverage": 3.89642528, "current_ratio": 1.12107857, "quick_ratio": 0.63787229, "net_debt": 1493030000, "revenue_growth_1y": 0.09543541, "revenue_growth_3y_cagr": -0.00561945, "revenue_growth_5y_cagr": 0.17403458, "eps_growth_1y": -0.01735125, "eps_growth_3y_cagr": -0.3975019, "eps_growth_5y_cagr": -0.04968825, "fcf_growth_1y": -0.23999585, "book_value_growth_1y": -0.04985314, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.512842, "revenue_stability_5y": 0.250467, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02350455, "price_return_3m": 0.04801089, "price_return_6m": 0.13100913, "price_return_9m": 0.00360899, "price_return_12m": -0.02260876, "price_return_12m_ex1m": -0.04505433, "distance_from_52w_high": -0.05365876, "distance_from_52w_low": 0.22493877, "relative_strength": -0.12257235, "local_beta": -0.0002, "volatility_252d": 0.230996, "volatility_60d": 0.560552, "max_drawdown_12m": -0.22743792, "revenue_ttm": 19291024000, "gross_profit_ttm": 1073623000, "ebit_ttm": 532353000, "ebitda_ttm": 674620000, "net_income_ttm": 129688999, "eps_diluted_ttm": 3.8090049, "operating_cash_flow_ttm": 260652000, "capital_expenditure_ttm": 105442000, "fcf_ttm": 366094000, "dividends_paid_ttm": 128028999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136626000, "cash_and_equivalents": 18373000, "total_current_assets": 1707915000, "total_current_liabilities": 1523457000, "net_ppe": null, "total_assets": 4312489000, "total_debt": 1511403000, "total_equity": 711778000, "net_working_capital": 240522000, "book_value_per_share": 20.90513393, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277784000, "tangible_book_per_share": 8.15859962, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 32, "rank_pb": 55, "rank_ptbv": 72, "rank_ps": 3, "rank_pcf": 24, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 32, "rank_fcf_yield": 34, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 85, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 64, "value_composite": 12, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 30, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 49.11, "os": 0.67, "value": 0.88, "quality": 0.3, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.8931, "earnings_yield": 0.0776, "shareholder_yield": 0.0766, "roe": 0.1822, "momentum_12_1": -0.0451, "complete_fields": { "id": 4190, "ticker_id": 1764, "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": "2026-06-07T06:53:12.380387+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.11, "market_cap": 1672097280, "market_cap_usd": 1672097280, "enterprise_value": 3165127280, "shares_outstanding": 34048000, "fx_rate_to_usd": null, "pe_ratio": 12.89313121, "pb_ratio": 2.34918371, "ptbv_ratio": 6.01941537, "ps_ratio": 0.08667748, "pcf_ratio": 6.4150564, "pfcf_ratio": 4.56739876, "ev_ebitda": 4.69171872, "ev_ebit": 5.9455423, "ev_sales": 0.16407254, "ev_fcf": 8.64566827, "earnings_yield": 0.07756068, "fcf_yield": 0.11566486, "dividend_yield": 0.07656791, "buyback_yield": 0, "shareholder_yield": 0.07656791, "debt_paydown_yield": null, "total_yield": 0.07656791, "gross_margin": 0.05565402, "operating_margin": 0.02759589, "net_margin": 0.00672276, "ebitda_margin": 0.03497067, "fcf_margin": 0.01897743, "roe": 0.18220428, "roa": 0.03007289, "roic": 0.24036998, "roc_greenblatt": null, "asset_turnover": 4.47329234, "cash_conversion": 2.82286087, "accruals_ratio": -0.03036831, "sbc_to_revenue": 0.00089876, "debt_to_equity": 5.05875568, "net_debt_to_ebitda": 2.21314221, "debt_to_assets": 0.35047115, "interest_coverage": 3.89642528, "current_ratio": 1.12107857, "quick_ratio": 0.63787229, "net_debt": 1493030000, "revenue_growth_1y": 0.09543541, "revenue_growth_3y_cagr": -0.00561945, "revenue_growth_5y_cagr": 0.17403458, "eps_growth_1y": -0.01735125, "eps_growth_3y_cagr": -0.3975019, "eps_growth_5y_cagr": -0.04968825, "fcf_growth_1y": -0.23999585, "book_value_growth_1y": -0.04985314, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.512842, "revenue_stability_5y": 0.250467, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02350455, "price_return_3m": 0.04801089, "price_return_6m": 0.13100913, "price_return_9m": 0.00360899, "price_return_12m": -0.02260876, "price_return_12m_ex1m": -0.04505433, "distance_from_52w_high": -0.05365876, "distance_from_52w_low": 0.22493877, "relative_strength": -0.12257235, "local_beta": -0.0002, "volatility_252d": 0.230996, "volatility_60d": 0.560552, "max_drawdown_12m": -0.22743792, "revenue_ttm": 19291024000, "gross_profit_ttm": 1073623000, "ebit_ttm": 532353000, "ebitda_ttm": 674620000, "net_income_ttm": 129688999, "eps_diluted_ttm": 3.8090049, "operating_cash_flow_ttm": 260652000, "capital_expenditure_ttm": 105442000, "fcf_ttm": 366094000, "dividends_paid_ttm": 128028999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 136626000, "cash_and_equivalents": 18373000, "total_current_assets": 1707915000, "total_current_liabilities": 1523457000, "net_ppe": null, "total_assets": 4312489000, "total_debt": 1511403000, "total_equity": 711778000, "net_working_capital": 240522000, "book_value_per_share": 20.90513393, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 277784000, "tangible_book_per_share": 8.15859962, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 32, "rank_pb": 55, "rank_ptbv": 72, "rank_ps": 3, "rank_pcf": 24, "rank_ev_ebitda": 11, "rank_ev_ebit": 30, "rank_earnings_yield": 32, "rank_fcf_yield": 34, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 22, "rank_roc": 50, "rank_roic": 13, "rank_gross_margin": 95, "rank_fcf_margin": 85, "rank_piotroski": 37, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 66, "rank_eps_growth_5y": 83, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 64, "value_composite": 12, "quality_composite": 70, "momentum_composite": 78, "growth_composite": 85, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 8, "vc2_composite": 5, "vc3_composite": 5, "trending_value_composite": 30, "overall_composite": 33, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 6, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 18561421000, "cost_of_revenue": 18069798000, "gross_profit": 491622999, "ebit": 236202000, "ebitda": 378785000, "pretax_income": 99040000, "tax_provision": 1063000, "net_income": 79218000, "net_income_to_common": 79218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12243000, "total_current_assets": 1227487000, "total_assets": 3850717000, "short_term_debt": 73775000, "long_term_debt": 1436223000, "total_debt": 1509998000, "total_liabilities": 3175174000, "total_equity": 675543000, "shares_outstanding": 34217000, "goodwill_and_intangibles": 435263000 }, "cash_flow": { "operating_cash_flow": 284804000, "capital_expenditure": 91469000, "free_cash_flow": 376273000, "dividends_paid": 126640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269031, "ticker_id": 1764, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236202000", "ebitda": "378785000", "netIncome": "79218000", "grossProfit": "491622999", "depreciation": "None", "totalRevenue": "18561421000", "costOfRevenue": "18069798000", "interestIncome": "132653000", "incomeBeforeTax": "99040000", "interestExpense": "137162000", "operatingIncome": "191279000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1063000", "reportedCurrency": "USD", "netInterestIncome": "-137162000", "nonInterestIncome": "None", "operatingExpenses": "300344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18069798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142583000", "sellingGeneralAndAdministrative": "305702000", "netIncomeFromContinuingOperations": "97977000" }, "balance": { "goodwill": "421913000", "inventory": "549118000", "commonStock": "599662000", "currentDebt": "None", "investments": "None", "totalAssets": "3850717000", "longTermDebt": "1436223000", "shortTermDebt": "73775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13350000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3175174000", "otherCurrentAssets": "135984000", "totalCurrentAssets": "1227487000", "currentLongTermDebt": "126100000", "longTermInvestments": "113755000", "shortTermInvestments": "None", "currentNetReceivables": "530142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623230000", "currentAccountsPayable": "573202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035802000", "shortLongTermDebtTotal": "1617927000", "totalShareholderEquity": "675543000", "capitalLeaseObligations": "513709000", "otherCurrentLiabilities": "345413000", "totalCurrentLiabilities": "1076191000", "otherNonCurrentLiabilities": "69520000", "totalNonCurrentLiabilities": "2098983000", "cashAndShortTermInvestments": "12243000", "commonStockSharesOutstanding": "34217000", "intangibleAssetsExcludingGoodwill": "13350000", "cashAndCashEquivalentsAtCarryingValue": "12243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97977000", "profitLoss": "None", "dividendPayout": "126640000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44412000", "operatingCashflow": "284804000", "capitalExpenditures": "91469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179799000", "cashflowFromInvestment": "-100970000", "stockBasedCompensation": "13420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-131893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18561421000, "cost_of_revenue": 18069798000, "gross_profit": 491622999, "research_and_development": null, "selling_general_admin": 305702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236202000, "depreciation_amortisation": 142583000, "ebitda": 378785000, "interest_expense": 137162000, "interest_income": null, "other_non_operating": null, "pretax_income": 99040000, "tax_provision": 1063000, "effective_tax_rate": null, "net_income": 79218000, "net_income_continuing_ops": 97977000, "net_income_to_common": 79218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12243000, "short_term_investments": null, "net_receivables": 530142000, "inventory": 549118000, "other_current_assets": null, "total_current_assets": 1227487000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 13350000, "goodwill_and_intangibles": 435263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2623230000, "total_assets": 3850717000, "short_term_debt": 73775000, "accounts_payable": 573202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1076191000, "long_term_debt": 1436223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2098983000, "total_liabilities": 3175174000, "total_debt": 1509998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 675543000, "shares_outstanding": 34217000, "operating_cash_flow": 284804000, "stock_based_compensation": 13420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100970000, "dividends_paid": 126640000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -179799000, "free_cash_flow": 376273000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236202000", "ebitda": "378785000", "netIncome": "79218000", "grossProfit": "491622999", "depreciation": "None", "totalRevenue": "18561421000", "costOfRevenue": "18069798000", "interestIncome": "132653000", "incomeBeforeTax": "99040000", "interestExpense": "137162000", "operatingIncome": "191279000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1063000", "reportedCurrency": "USD", "netInterestIncome": "-137162000", "nonInterestIncome": "None", "operatingExpenses": "300344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18069798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "142583000", "sellingGeneralAndAdministrative": "305702000", "netIncomeFromContinuingOperations": "97977000" }, "balance": { "goodwill": "421913000", "inventory": "549118000", "commonStock": "599662000", "currentDebt": "None", "investments": "None", "totalAssets": "3850717000", "longTermDebt": "1436223000", "shortTermDebt": "73775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13350000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3175174000", "otherCurrentAssets": "135984000", "totalCurrentAssets": "1227487000", "currentLongTermDebt": "126100000", "longTermInvestments": "113755000", "shortTermInvestments": "None", "currentNetReceivables": "530142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623230000", "currentAccountsPayable": "573202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035802000", "shortLongTermDebtTotal": "1617927000", "totalShareholderEquity": "675543000", "capitalLeaseObligations": "513709000", "otherCurrentLiabilities": "345413000", "totalCurrentLiabilities": "1076191000", "otherNonCurrentLiabilities": "69520000", "totalNonCurrentLiabilities": "2098983000", "cashAndShortTermInvestments": "12243000", "commonStockSharesOutstanding": "34217000", "intangibleAssetsExcludingGoodwill": "13350000", "cashAndCashEquivalentsAtCarryingValue": "12243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97977000", "profitLoss": "None", "dividendPayout": "126640000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "44412000", "operatingCashflow": "284804000", "capitalExpenditures": "91469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-179799000", "cashflowFromInvestment": "-100970000", "stockBasedCompensation": "13420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "126640000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9996000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-131893000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 17163566000, "cost_of_revenue": 16105670000, "gross_profit": 1057896000, "ebit": 249709000, "ebitda": 389394000, "pretax_income": 114936000, "tax_provision": 4609000, "net_income": 107693000, "net_income_to_common": 107693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8208000, "total_current_assets": 1207380000, "total_assets": 3788198000, "short_term_debt": 186280000, "long_term_debt": 1453723000, "total_debt": 1640003000, "total_liabilities": 3071585000, "total_equity": 713523000, "shares_outstanding": 34339000, "goodwill_and_intangibles": 440596000 }, "cash_flow": { "operating_cash_flow": 31600000, "capital_expenditure": 318383000, "free_cash_flow": 349983000, "dividends_paid": 121607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269036, "ticker_id": 1764, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "249709000", "ebitda": "389394000", "netIncome": "107693000", "grossProfit": "1057896000", "depreciation": "None", "totalRevenue": "17163566000", "costOfRevenue": "16105670000", "interestIncome": "136287000", "incomeBeforeTax": "114936000", "interestExpense": "134773000", "operatingIncome": "251223000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4609000", "reportedCurrency": "USD", "netInterestIncome": "-134773000", "nonInterestIncome": "None", "operatingExpenses": "806673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16105670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139685000", "sellingGeneralAndAdministrative": "292073000", "netIncomeFromContinuingOperations": "110327000" }, "balance": { "goodwill": "421913000", "inventory": "594072000", "commonStock": "641218000", "currentDebt": "None", "investments": "None", "totalAssets": "3788198000", "longTermDebt": "1453723000", "shortTermDebt": "186280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3071585000", "otherCurrentAssets": "132509000", "totalCurrentAssets": "1207380000", "currentLongTermDebt": "129500000", "longTermInvestments": "92709000", "shortTermInvestments": "None", "currentNetReceivables": "472591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580818000", "currentAccountsPayable": "509975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008804000", "shortLongTermDebtTotal": "2026223000", "totalShareholderEquity": "713523000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "237113000", "totalCurrentLiabilities": "1000121000", "otherNonCurrentLiabilities": "76606000", "totalNonCurrentLiabilities": "2071464000", "cashAndShortTermInvestments": "8208000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "18683000", "cashAndCashEquivalentsAtCarryingValue": "8208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110327000", "profitLoss": "None", "dividendPayout": "121607000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-200412000", "operatingCashflow": "31600000", "capitalExpenditures": "318383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233837000", "cashflowFromInvestment": "-276871000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17163566000, "cost_of_revenue": 16105670000, "gross_profit": 1057896000, "research_and_development": null, "selling_general_admin": 292073000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 249709000, "depreciation_amortisation": 139685000, "ebitda": 389394000, "interest_expense": 134773000, "interest_income": null, "other_non_operating": null, "pretax_income": 114936000, "tax_provision": 4609000, "effective_tax_rate": null, "net_income": 107693000, "net_income_continuing_ops": 110327000, "net_income_to_common": 107693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8208000, "short_term_investments": null, "net_receivables": 472591000, "inventory": 594072000, "other_current_assets": null, "total_current_assets": 1207380000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 18683000, "goodwill_and_intangibles": 440596000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2580818000, "total_assets": 3788198000, "short_term_debt": 186280000, "accounts_payable": 509975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1000121000, "long_term_debt": 1453723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2071464000, "total_liabilities": 3071585000, "total_debt": 1640003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 713523000, "shares_outstanding": 34339000, "operating_cash_flow": 31600000, "stock_based_compensation": 15492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 318383000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276871000, "dividends_paid": 121607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 233837000, "free_cash_flow": 349983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "249709000", "ebitda": "389394000", "netIncome": "107693000", "grossProfit": "1057896000", "depreciation": "None", "totalRevenue": "17163566000", "costOfRevenue": "16105670000", "interestIncome": "136287000", "incomeBeforeTax": "114936000", "interestExpense": "134773000", "operatingIncome": "251223000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4609000", "reportedCurrency": "USD", "netInterestIncome": "-134773000", "nonInterestIncome": "None", "operatingExpenses": "806673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16105670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139685000", "sellingGeneralAndAdministrative": "292073000", "netIncomeFromContinuingOperations": "110327000" }, "balance": { "goodwill": "421913000", "inventory": "594072000", "commonStock": "641218000", "currentDebt": "None", "investments": "None", "totalAssets": "3788198000", "longTermDebt": "1453723000", "shortTermDebt": "186280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3071585000", "otherCurrentAssets": "132509000", "totalCurrentAssets": "1207380000", "currentLongTermDebt": "129500000", "longTermInvestments": "92709000", "shortTermInvestments": "None", "currentNetReceivables": "472591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580818000", "currentAccountsPayable": "509975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008804000", "shortLongTermDebtTotal": "2026223000", "totalShareholderEquity": "713523000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "237113000", "totalCurrentLiabilities": "1000121000", "otherNonCurrentLiabilities": "76606000", "totalNonCurrentLiabilities": "2071464000", "cashAndShortTermInvestments": "8208000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "18683000", "cashAndCashEquivalentsAtCarryingValue": "8208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110327000", "profitLoss": "None", "dividendPayout": "121607000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-200412000", "operatingCashflow": "31600000", "capitalExpenditures": "318383000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233837000", "cashflowFromInvestment": "-276871000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "121607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84991000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139685000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 16492174000, "cost_of_revenue": 15518534000, "gross_profit": 973640000, "ebit": 246273000, "ebitda": 356363000, "pretax_income": 160642000, "tax_provision": 8136000, "net_income": 152506000, "net_income_to_common": 152506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19642000, "total_current_assets": 1097828000, "total_assets": 3532326000, "short_term_debt": 76744000, "long_term_debt": 1122720000, "total_debt": 1199464000, "total_liabilities": 2731666000, "total_equity": 798832000, "shares_outstanding": 34039000, "goodwill_and_intangibles": 449933000 }, "cash_flow": { "operating_cash_flow": 512441000, "capital_expenditure": 402021000, "free_cash_flow": 914462000, "dividends_paid": 144720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269041, "ticker_id": 1764, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246273000", "ebitda": "356363000", "netIncome": "152506000", "grossProfit": "973640000", "depreciation": "None", "totalRevenue": "16492174000", "costOfRevenue": "15518534000", "interestIncome": "83128000", "incomeBeforeTax": "160642000", "interestExpense": "85631000", "operatingIncome": "243770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8136000", "reportedCurrency": "USD", "netInterestIncome": "-84645000", "nonInterestIncome": "None", "operatingExpenses": "729870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15518534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110090000", "sellingGeneralAndAdministrative": "273269000", "netIncomeFromContinuingOperations": "154704000" }, "balance": { "goodwill": "429215000", "inventory": "397314000", "commonStock": "658670000", "currentDebt": "None", "investments": "None", "totalAssets": "3532326000", "longTermDebt": "1122720000", "shortTermDebt": "76744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20718000", "reportedCurrency": "USD", "retainedEarnings": "-658670000", "totalLiabilities": "2731666000", "otherCurrentAssets": "120966000", "totalCurrentAssets": "1097828000", "currentLongTermDebt": "16800000", "longTermInvestments": "94354000", "shortTermInvestments": "None", "currentNetReceivables": "559906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434498000", "currentAccountsPayable": "648717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1766394000", "shortLongTermDebtTotal": "1538144000", "totalShareholderEquity": "798832000", "capitalLeaseObligations": "398624000", "otherCurrentLiabilities": "257329000", "totalCurrentLiabilities": "982790000", "otherNonCurrentLiabilities": "61160000", "totalNonCurrentLiabilities": "1748876000", "cashAndShortTermInvestments": "19642000", "commonStockSharesOutstanding": "34039000", "intangibleAssetsExcludingGoodwill": "20718000", "cashAndCashEquivalentsAtCarryingValue": "19642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152506000", "profitLoss": "None", "dividendPayout": "144720000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "172112000", "operatingCashflow": "512441000", "capitalExpenditures": "402021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4459000", "cashflowFromInvestment": "-492380000", "stockBasedCompensation": "10605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16492174000, "cost_of_revenue": 15518534000, "gross_profit": 973640000, "research_and_development": null, "selling_general_admin": 273269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246273000, "depreciation_amortisation": 110090000, "ebitda": 356363000, "interest_expense": 85631000, "interest_income": null, "other_non_operating": null, "pretax_income": 160642000, "tax_provision": 8136000, "effective_tax_rate": null, "net_income": 152506000, "net_income_continuing_ops": 154704000, "net_income_to_common": 152506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19642000, "short_term_investments": null, "net_receivables": 559906000, "inventory": 397314000, "other_current_assets": null, "total_current_assets": 1097828000, "net_ppe": null, "goodwill": 429215000, "intangible_assets": 20718000, "goodwill_and_intangibles": 449933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2434498000, "total_assets": 3532326000, "short_term_debt": 76744000, "accounts_payable": 648717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 982790000, "long_term_debt": 1122720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1748876000, "total_liabilities": 2731666000, "total_debt": 1199464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -658670000, "total_equity": 798832000, "shares_outstanding": 34039000, "operating_cash_flow": 512441000, "stock_based_compensation": 10605000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 402021000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -492380000, "dividends_paid": 144720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4459000, "free_cash_flow": 914462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246273000", "ebitda": "356363000", "netIncome": "152506000", "grossProfit": "973640000", "depreciation": "None", "totalRevenue": "16492174000", "costOfRevenue": "15518534000", "interestIncome": "83128000", "incomeBeforeTax": "160642000", "interestExpense": "85631000", "operatingIncome": "243770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8136000", "reportedCurrency": "USD", "netInterestIncome": "-84645000", "nonInterestIncome": "None", "operatingExpenses": "729870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15518534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110090000", "sellingGeneralAndAdministrative": "273269000", "netIncomeFromContinuingOperations": "154704000" }, "balance": { "goodwill": "429215000", "inventory": "397314000", "commonStock": "658670000", "currentDebt": "None", "investments": "None", "totalAssets": "3532326000", "longTermDebt": "1122720000", "shortTermDebt": "76744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20718000", "reportedCurrency": "USD", "retainedEarnings": "-658670000", "totalLiabilities": "2731666000", "otherCurrentAssets": "120966000", "totalCurrentAssets": "1097828000", "currentLongTermDebt": "16800000", "longTermInvestments": "94354000", "shortTermInvestments": "None", "currentNetReceivables": "559906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434498000", "currentAccountsPayable": "648717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1766394000", "shortLongTermDebtTotal": "1538144000", "totalShareholderEquity": "798832000", "capitalLeaseObligations": "398624000", "otherCurrentLiabilities": "257329000", "totalCurrentLiabilities": "982790000", "otherNonCurrentLiabilities": "61160000", "totalNonCurrentLiabilities": "1748876000", "cashAndShortTermInvestments": "19642000", "commonStockSharesOutstanding": "34039000", "intangibleAssetsExcludingGoodwill": "20718000", "cashAndCashEquivalentsAtCarryingValue": "19642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152506000", "profitLoss": "None", "dividendPayout": "144720000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "172112000", "operatingCashflow": "512441000", "capitalExpenditures": "402021000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4459000", "cashflowFromInvestment": "-492380000", "stockBasedCompensation": "10605000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110090000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 18877886000, "cost_of_revenue": 17780237000, "gross_profit": 1097649000, "ebit": 460288000, "ebitda": 565084000, "pretax_income": 379029000, "tax_provision": 16822000, "net_income": 362207000, "net_income_to_common": 362207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4040000, "total_current_assets": 1169259000, "total_assets": 3160885000, "short_term_debt": 218319000, "long_term_debt": 840015000, "total_debt": 1058334000, "total_liabilities": 2372441000, "total_equity": 788444000, "shares_outstanding": 34044000, "goodwill_and_intangibles": 454634000 }, "cash_flow": { "operating_cash_flow": 479996000, "capital_expenditure": 106797000, "free_cash_flow": 586793000, "dividends_paid": 100455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269046, "ticker_id": 1764, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "460288000", "ebitda": "565084000", "netIncome": "362207000", "grossProfit": "1097649000", "depreciation": "None", "totalRevenue": "18877886000", "costOfRevenue": "17780237000", "interestIncome": "81259000", "incomeBeforeTax": "379029000", "interestExpense": "81259000", "operatingIncome": "460288000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16822000", "reportedCurrency": "USD", "netInterestIncome": "-81259000", "nonInterestIncome": "None", "operatingExpenses": "637361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17780237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104796000", "sellingGeneralAndAdministrative": "321321000", "netIncomeFromContinuingOperations": "362207000" }, "balance": { "goodwill": "427780000", "inventory": "566731000", "commonStock": "648956000", "currentDebt": "None", "investments": "None", "totalAssets": "3160885000", "longTermDebt": "840015000", "shortTermDebt": "218319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "26854000", "reportedCurrency": "USD", "retainedEarnings": "-788487000", "totalLiabilities": "2372441000", "otherCurrentAssets": "117271000", "totalCurrentAssets": "1169259000", "currentLongTermDebt": "153400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "481217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1991626000", "currentAccountsPayable": "530940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1506313000", "shortLongTermDebtTotal": "1431545000", "totalShareholderEquity": "788444000", "capitalLeaseObligations": "438130000", "otherCurrentLiabilities": "179250000", "totalCurrentLiabilities": "971481000", "otherNonCurrentLiabilities": "57305000", "totalNonCurrentLiabilities": "1400960000", "cashAndShortTermInvestments": "4040000", "commonStockSharesOutstanding": "34044000", "intangibleAssetsExcludingGoodwill": "26854000", "cashAndCashEquivalentsAtCarryingValue": "4040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362207000", "profitLoss": "None", "dividendPayout": "100455000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-52086000", "operatingCashflow": "479996000", "capitalExpenditures": "106797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250612000", "cashflowFromInvestment": "-236193000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104796000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18877886000, "cost_of_revenue": 17780237000, "gross_profit": 1097649000, "research_and_development": null, "selling_general_admin": 321321000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 460288000, "depreciation_amortisation": 104796000, "ebitda": 565084000, "interest_expense": 81259000, "interest_income": null, "other_non_operating": null, "pretax_income": 379029000, "tax_provision": 16822000, "effective_tax_rate": null, "net_income": 362207000, "net_income_continuing_ops": 362207000, "net_income_to_common": 362207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4040000, "short_term_investments": null, "net_receivables": 481217000, "inventory": 566731000, "other_current_assets": null, "total_current_assets": 1169259000, "net_ppe": null, "goodwill": 427780000, "intangible_assets": 26854000, "goodwill_and_intangibles": 454634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1991626000, "total_assets": 3160885000, "short_term_debt": 218319000, "accounts_payable": 530940000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 971481000, "long_term_debt": 840015000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1400960000, "total_liabilities": 2372441000, "total_debt": 1058334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -788487000, "total_equity": 788444000, "shares_outstanding": 34044000, "operating_cash_flow": 479996000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236193000, "dividends_paid": 100455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250612000, "free_cash_flow": 586793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "460288000", "ebitda": "565084000", "netIncome": "362207000", "grossProfit": "1097649000", "depreciation": "None", "totalRevenue": "18877886000", "costOfRevenue": "17780237000", "interestIncome": "81259000", "incomeBeforeTax": "379029000", "interestExpense": "81259000", "operatingIncome": "460288000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "16822000", "reportedCurrency": "USD", "netInterestIncome": "-81259000", "nonInterestIncome": "None", "operatingExpenses": "637361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17780237000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104796000", "sellingGeneralAndAdministrative": "321321000", "netIncomeFromContinuingOperations": "362207000" }, "balance": { "goodwill": "427780000", "inventory": "566731000", "commonStock": "648956000", "currentDebt": "None", "investments": "None", "totalAssets": "3160885000", "longTermDebt": "840015000", "shortTermDebt": "218319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "26854000", "reportedCurrency": "USD", "retainedEarnings": "-788487000", "totalLiabilities": "2372441000", "otherCurrentAssets": "117271000", "totalCurrentAssets": "1169259000", "currentLongTermDebt": "153400000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "481217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1991626000", "currentAccountsPayable": "530940000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1506313000", "shortLongTermDebtTotal": "1431545000", "totalShareholderEquity": "788444000", "capitalLeaseObligations": "438130000", "otherCurrentLiabilities": "179250000", "totalCurrentLiabilities": "971481000", "otherNonCurrentLiabilities": "57305000", "totalNonCurrentLiabilities": "1400960000", "cashAndShortTermInvestments": "4040000", "commonStockSharesOutstanding": "34044000", "intangibleAssetsExcludingGoodwill": "26854000", "cashAndCashEquivalentsAtCarryingValue": "4040000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "362207000", "profitLoss": "None", "dividendPayout": "100455000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-52086000", "operatingCashflow": "479996000", "capitalExpenditures": "106797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250612000", "cashflowFromInvestment": "-236193000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4457000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104796000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 13248277000, "cost_of_revenue": 12529014000, "gross_profit": 719263000, "ebit": 142218000, "ebitda": 244459000, "pretax_income": 62132000, "tax_provision": 1336000, "net_income": 60796000, "net_income_to_common": 60796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10849000, "total_current_assets": 1065085000, "total_assets": 2831165000, "short_term_debt": 267052000, "long_term_debt": 932710000, "total_debt": 1199762000, "total_liabilities": 2303398000, "total_equity": -1902000, "shares_outstanding": 34278000, "goodwill_and_intangibles": 354149000 }, "cash_flow": { "operating_cash_flow": 50218000, "capital_expenditure": 101717000, "free_cash_flow": 151935000, "dividends_paid": 91919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269051, "ticker_id": 1764, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142218000", "ebitda": "244459000", "netIncome": "60796000", "grossProfit": "719263000", "depreciation": "None", "totalRevenue": "13248277000", "costOfRevenue": "12529014000", "interestIncome": "80086000", "incomeBeforeTax": "62132000", "interestExpense": "80086000", "operatingIncome": "142218000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1336000", "reportedCurrency": "USD", "netInterestIncome": "-80086000", "nonInterestIncome": "None", "operatingExpenses": "577045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12529014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102241000", "sellingGeneralAndAdministrative": "259570000", "netIncomeFromContinuingOperations": "60796000" }, "balance": { "goodwill": "328135000", "inventory": "509517000", "commonStock": "392086000", "currentDebt": "None", "investments": "None", "totalAssets": "2831165000", "longTermDebt": "932710000", "shortTermDebt": "267052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26014000", "reportedCurrency": "USD", "retainedEarnings": "-533519000", "totalLiabilities": "2303398000", "otherCurrentAssets": "132386000", "totalCurrentAssets": "1065085000", "currentLongTermDebt": "204700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766080000", "currentAccountsPayable": "353296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1379632000", "shortLongTermDebtTotal": "1572409000", "totalShareholderEquity": "-1902000", "capitalLeaseObligations": "434999000", "otherCurrentLiabilities": "175029000", "totalCurrentLiabilities": "839600000", "otherNonCurrentLiabilities": "53461000", "totalNonCurrentLiabilities": "1463798000", "cashAndShortTermInvestments": "10849000", "commonStockSharesOutstanding": "34278000", "intangibleAssetsExcludingGoodwill": "26014000", "cashAndCashEquivalentsAtCarryingValue": "10849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60796000", "profitLoss": "None", "dividendPayout": "91919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-123889000", "operatingCashflow": "50218000", "capitalExpenditures": "101717000", "changeInReceivables": "-182555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "65967000", "cashflowFromInvestment": "-115050000", "stockBasedCompensation": "707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102241000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13248277000, "cost_of_revenue": 12529014000, "gross_profit": 719263000, "research_and_development": null, "selling_general_admin": 259570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142218000, "depreciation_amortisation": 102241000, "ebitda": 244459000, "interest_expense": 80086000, "interest_income": null, "other_non_operating": null, "pretax_income": 62132000, "tax_provision": 1336000, "effective_tax_rate": null, "net_income": 60796000, "net_income_continuing_ops": 60796000, "net_income_to_common": 60796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10849000, "short_term_investments": null, "net_receivables": 412333000, "inventory": 509517000, "other_current_assets": null, "total_current_assets": 1065085000, "net_ppe": null, "goodwill": 328135000, "intangible_assets": 26014000, "goodwill_and_intangibles": 354149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1766080000, "total_assets": 2831165000, "short_term_debt": 267052000, "accounts_payable": 353296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839600000, "long_term_debt": 932710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1463798000, "total_liabilities": 2303398000, "total_debt": 1199762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -533519000, "total_equity": -1902000, "shares_outstanding": 34278000, "operating_cash_flow": 50218000, "stock_based_compensation": 707000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115050000, "dividends_paid": 91919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65967000, "free_cash_flow": 151935000, "net_change_in_cash": 1135000 }, "raw_data": { "income": { "ebit": "142218000", "ebitda": "244459000", "netIncome": "60796000", "grossProfit": "719263000", "depreciation": "None", "totalRevenue": "13248277000", "costOfRevenue": "12529014000", "interestIncome": "80086000", "incomeBeforeTax": "62132000", "interestExpense": "80086000", "operatingIncome": "142218000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1336000", "reportedCurrency": "USD", "netInterestIncome": "-80086000", "nonInterestIncome": "None", "operatingExpenses": "577045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12529014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102241000", "sellingGeneralAndAdministrative": "259570000", "netIncomeFromContinuingOperations": "60796000" }, "balance": { "goodwill": "328135000", "inventory": "509517000", "commonStock": "392086000", "currentDebt": "None", "investments": "None", "totalAssets": "2831165000", "longTermDebt": "932710000", "shortTermDebt": "267052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26014000", "reportedCurrency": "USD", "retainedEarnings": "-533519000", "totalLiabilities": "2303398000", "otherCurrentAssets": "132386000", "totalCurrentAssets": "1065085000", "currentLongTermDebt": "204700000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "412333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766080000", "currentAccountsPayable": "353296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1379632000", "shortLongTermDebtTotal": "1572409000", "totalShareholderEquity": "-1902000", "capitalLeaseObligations": "434999000", "otherCurrentLiabilities": "175029000", "totalCurrentLiabilities": "839600000", "otherNonCurrentLiabilities": "53461000", "totalNonCurrentLiabilities": "1463798000", "cashAndShortTermInvestments": "10849000", "commonStockSharesOutstanding": "34278000", "intangibleAssetsExcludingGoodwill": "26014000", "cashAndCashEquivalentsAtCarryingValue": "10849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60796000", "profitLoss": "None", "dividendPayout": "91919000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-123889000", "operatingCashflow": "50218000", "capitalExpenditures": "101717000", "changeInReceivables": "-182555000", "changeInExchangeRate": "None", "cashflowFromFinancing": "65967000", "cashflowFromInvestment": "-115050000", "stockBasedCompensation": "707000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102241000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 8321599000, "cost_of_revenue": 7600461000, "gross_profit": 721138000, "ebit": 185102000, "ebitda": 285237000, "pretax_income": 101563000, "tax_provision": -119000, "net_income": 102210000, "net_income_to_common": 102210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9714000, "total_current_assets": 781430000, "total_assets": 2613506000, "short_term_debt": 109776000, "long_term_debt": 737605000, "total_debt": 847381000, "total_liabilities": 2118007000, "total_equity": 497668000, "shares_outstanding": 34308000, "goodwill_and_intangibles": 359490000 }, "cash_flow": { "operating_cash_flow": 312526000, "capital_expenditure": 76333000, "free_cash_flow": 388859000, "dividends_paid": 71357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269056, "ticker_id": 1764, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185102000", "ebitda": "285237000", "netIncome": "102210000", "grossProfit": "721138000", "depreciation": "None", "totalRevenue": "8321599000", "costOfRevenue": "7600461000", "interestIncome": "83539000", "incomeBeforeTax": "101563000", "interestExpense": "83539000", "operatingIncome": "192266000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-83539000", "nonInterestIncome": "None", "operatingExpenses": "528872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7164000", "costofGoodsAndServicesSold": "7600461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100135000", "sellingGeneralAndAdministrative": "192533000", "netIncomeFromContinuingOperations": "101682000" }, "balance": { "goodwill": "323565000", "inventory": "384432000", "commonStock": "428842000", "currentDebt": "None", "investments": "None", "totalAssets": "2613506000", "longTermDebt": "737605000", "shortTermDebt": "109776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "35925000", "reportedCurrency": "USD", "retainedEarnings": "-494468000", "totalLiabilities": "2118007000", "otherCurrentAssets": "141757000", "totalCurrentAssets": "781430000", "currentLongTermDebt": "34400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832076000", "currentAccountsPayable": "207873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082486000", "shortLongTermDebtTotal": "1492564000", "totalShareholderEquity": "497668000", "capitalLeaseObligations": "302024000", "otherCurrentLiabilities": "179882000", "totalCurrentLiabilities": "497531000", "otherNonCurrentLiabilities": "753647000", "totalNonCurrentLiabilities": "1620476000", "cashAndShortTermInvestments": "9714000", "commonStockSharesOutstanding": "34308000", "intangibleAssetsExcludingGoodwill": "35925000", "cashAndCashEquivalentsAtCarryingValue": "9714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101682000", "profitLoss": "None", "dividendPayout": "71357000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "65588000", "operatingCashflow": "312526000", "capitalExpenditures": "76333000", "changeInReceivables": "190581000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245126000", "cashflowFromInvestment": "-69728000", "stockBasedCompensation": "1077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8321599000, "cost_of_revenue": 7600461000, "gross_profit": 721138000, "research_and_development": null, "selling_general_admin": 192533000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185102000, "depreciation_amortisation": 100135000, "ebitda": 285237000, "interest_expense": 83539000, "interest_income": null, "other_non_operating": null, "pretax_income": 101563000, "tax_provision": -119000, "effective_tax_rate": null, "net_income": 102210000, "net_income_continuing_ops": 101682000, "net_income_to_common": 102210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9714000, "short_term_investments": null, "net_receivables": 245527000, "inventory": 384432000, "other_current_assets": null, "total_current_assets": 781430000, "net_ppe": null, "goodwill": 323565000, "intangible_assets": 35925000, "goodwill_and_intangibles": 359490000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1832076000, "total_assets": 2613506000, "short_term_debt": 109776000, "accounts_payable": 207873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 497531000, "long_term_debt": 737605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1620476000, "total_liabilities": 2118007000, "total_debt": 847381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -494468000, "total_equity": 497668000, "shares_outstanding": 34308000, "operating_cash_flow": 312526000, "stock_based_compensation": 1077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69728000, "dividends_paid": 71357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245126000, "free_cash_flow": 388859000, "net_change_in_cash": -2328000 }, "raw_data": { "income": { "ebit": "185102000", "ebitda": "285237000", "netIncome": "102210000", "grossProfit": "721138000", "depreciation": "None", "totalRevenue": "8321599000", "costOfRevenue": "7600461000", "interestIncome": "83539000", "incomeBeforeTax": "101563000", "interestExpense": "83539000", "operatingIncome": "192266000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-83539000", "nonInterestIncome": "None", "operatingExpenses": "528872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7164000", "costofGoodsAndServicesSold": "7600461000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100135000", "sellingGeneralAndAdministrative": "192533000", "netIncomeFromContinuingOperations": "101682000" }, "balance": { "goodwill": "323565000", "inventory": "384432000", "commonStock": "428842000", "currentDebt": "None", "investments": "None", "totalAssets": "2613506000", "longTermDebt": "737605000", "shortTermDebt": "109776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "35925000", "reportedCurrency": "USD", "retainedEarnings": "-494468000", "totalLiabilities": "2118007000", "otherCurrentAssets": "141757000", "totalCurrentAssets": "781430000", "currentLongTermDebt": "34400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1832076000", "currentAccountsPayable": "207873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1082486000", "shortLongTermDebtTotal": "1492564000", "totalShareholderEquity": "497668000", "capitalLeaseObligations": "302024000", "otherCurrentLiabilities": "179882000", "totalCurrentLiabilities": "497531000", "otherNonCurrentLiabilities": "753647000", "totalNonCurrentLiabilities": "1620476000", "cashAndShortTermInvestments": "9714000", "commonStockSharesOutstanding": "34308000", "intangibleAssetsExcludingGoodwill": "35925000", "cashAndCashEquivalentsAtCarryingValue": "9714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101682000", "profitLoss": "None", "dividendPayout": "71357000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "65588000", "operatingCashflow": "312526000", "capitalExpenditures": "76333000", "changeInReceivables": "190581000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-245126000", "cashflowFromInvestment": "-69728000", "stockBasedCompensation": "1077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100135000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 13081730000, "cost_of_revenue": 12418973000, "gross_profit": 662757000, "ebit": 126128000, "ebitda": 234320000, "pretax_income": 36272000, "tax_provision": 1094000, "net_income": 35867000, "net_income_to_common": 35867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12042000, "total_current_assets": 1004512000, "total_assets": 2895220000, "short_term_debt": 217060000, "long_term_debt": 690533000, "total_debt": 907593000, "total_liabilities": 2435981000, "total_equity": 460685000, "shares_outstanding": 34339000, "goodwill_and_intangibles": 371239000 }, "cash_flow": { "operating_cash_flow": 94402000, "capital_expenditure": 82864000, "free_cash_flow": 177266000, "dividends_paid": 76626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269061, "ticker_id": 1764, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126128000", "ebitda": "234320000", "netIncome": "35867000", "grossProfit": "662757000", "depreciation": "None", "totalRevenue": "13081730000", "costOfRevenue": "12418973000", "interestIncome": "89856000", "incomeBeforeTax": "36272000", "interestExpense": "89856000", "operatingIncome": "139208000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1094000", "reportedCurrency": "USD", "netInterestIncome": "-89856000", "nonInterestIncome": "None", "operatingExpenses": "523549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13080000", "costofGoodsAndServicesSold": "12418973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108192000", "sellingGeneralAndAdministrative": "213041000", "netIncomeFromContinuingOperations": "35178000" }, "balance": { "goodwill": "324474000", "inventory": "450482000", "commonStock": "398535000", "currentDebt": "None", "investments": "None", "totalAssets": "2895220000", "longTermDebt": "690533000", "shortTermDebt": "217060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46765000", "reportedCurrency": "USD", "retainedEarnings": "-470837000", "totalLiabilities": "2435981000", "otherCurrentAssets": "120970000", "totalCurrentAssets": "1004512000", "currentLongTermDebt": "148900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1890707999", "currentAccountsPayable": "373386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104863000", "shortLongTermDebtTotal": "1662769000", "totalShareholderEquity": "460685000", "capitalLeaseObligations": "307509000", "otherCurrentLiabilities": "163441000", "totalCurrentLiabilities": "753887000", "otherNonCurrentLiabilities": "861889000", "totalNonCurrentLiabilities": "1682094000", "cashAndShortTermInvestments": "12042000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "46765000", "cashAndCashEquivalentsAtCarryingValue": "12042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35178000", "profitLoss": "None", "dividendPayout": "76626000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-64790000", "operatingCashflow": "94402000", "capitalExpenditures": "82864000", "changeInReceivables": "-81366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23267000", "cashflowFromInvestment": "-67214000", "stockBasedCompensation": "1966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13081730000, "cost_of_revenue": 12418973000, "gross_profit": 662757000, "research_and_development": null, "selling_general_admin": 213041000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126128000, "depreciation_amortisation": 108192000, "ebitda": 234320000, "interest_expense": 89856000, "interest_income": null, "other_non_operating": null, "pretax_income": 36272000, "tax_provision": 1094000, "effective_tax_rate": null, "net_income": 35867000, "net_income_continuing_ops": 35178000, "net_income_to_common": 35867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12042000, "short_term_investments": null, "net_receivables": 421018000, "inventory": 450482000, "other_current_assets": null, "total_current_assets": 1004512000, "net_ppe": null, "goodwill": 324474000, "intangible_assets": 46765000, "goodwill_and_intangibles": 371239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1890707999, "total_assets": 2895220000, "short_term_debt": 217060000, "accounts_payable": 373386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 753887000, "long_term_debt": 690533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1682094000, "total_liabilities": 2435981000, "total_debt": 907593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -470837000, "total_equity": 460685000, "shares_outstanding": 34339000, "operating_cash_flow": 94402000, "stock_based_compensation": 1966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67214000, "dividends_paid": 76626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23267000, "free_cash_flow": 177266000, "net_change_in_cash": 3921000 }, "raw_data": { "income": { "ebit": "126128000", "ebitda": "234320000", "netIncome": "35867000", "grossProfit": "662757000", "depreciation": "None", "totalRevenue": "13081730000", "costOfRevenue": "12418973000", "interestIncome": "89856000", "incomeBeforeTax": "36272000", "interestExpense": "89856000", "operatingIncome": "139208000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1094000", "reportedCurrency": "USD", "netInterestIncome": "-89856000", "nonInterestIncome": "None", "operatingExpenses": "523549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-13080000", "costofGoodsAndServicesSold": "12418973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108192000", "sellingGeneralAndAdministrative": "213041000", "netIncomeFromContinuingOperations": "35178000" }, "balance": { "goodwill": "324474000", "inventory": "450482000", "commonStock": "398535000", "currentDebt": "None", "investments": "None", "totalAssets": "2895220000", "longTermDebt": "690533000", "shortTermDebt": "217060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "46765000", "reportedCurrency": "USD", "retainedEarnings": "-470837000", "totalLiabilities": "2435981000", "otherCurrentAssets": "120970000", "totalCurrentAssets": "1004512000", "currentLongTermDebt": "148900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "421018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1890707999", "currentAccountsPayable": "373386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1104863000", "shortLongTermDebtTotal": "1662769000", "totalShareholderEquity": "460685000", "capitalLeaseObligations": "307509000", "otherCurrentLiabilities": "163441000", "totalCurrentLiabilities": "753887000", "otherNonCurrentLiabilities": "861889000", "totalNonCurrentLiabilities": "1682094000", "cashAndShortTermInvestments": "12042000", "commonStockSharesOutstanding": "34339000", "intangibleAssetsExcludingGoodwill": "46765000", "cashAndCashEquivalentsAtCarryingValue": "12042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35178000", "profitLoss": "None", "dividendPayout": "76626000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-64790000", "operatingCashflow": "94402000", "capitalExpenditures": "82864000", "changeInReceivables": "-81366000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23267000", "cashflowFromInvestment": "-67214000", "stockBasedCompensation": "1966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-657000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108192000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 12672602000, "cost_of_revenue": 12022193000, "gross_profit": 650409000, "ebit": 197171000, "ebitda": 304009000, "pretax_income": 108026000, "tax_provision": 5623000, "net_income": 103905000, "net_income_to_common": 103905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8121000, "total_current_assets": 874908000, "total_assets": 2424291000, "short_term_debt": 103300000, "long_term_debt": 814452000, "total_debt": 917752000, "total_liabilities": 1925097000, "total_equity": -5260000, "shares_outstanding": 33972000, "goodwill_and_intangibles": 385938000 }, "cash_flow": { "operating_cash_flow": 168856000, "capital_expenditure": 69174000, "free_cash_flow": 238030000, "dividends_paid": 66004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269066, "ticker_id": 1764, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197171000", "ebitda": "304009000", "netIncome": "103905000", "grossProfit": "650409000", "depreciation": "None", "totalRevenue": "12672602000", "costOfRevenue": "12022193000", "interestIncome": "89145000", "incomeBeforeTax": "108026000", "interestExpense": "89145000", "operatingIncome": "197171000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5623000", "reportedCurrency": "USD", "netInterestIncome": "-89145000", "nonInterestIncome": "None", "operatingExpenses": "450450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12022193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106838000", "sellingGeneralAndAdministrative": "109375000", "netIncomeFromContinuingOperations": "102403000" }, "balance": { "goodwill": "327406000", "inventory": "386442000", "commonStock": "437874000", "currentDebt": "None", "investments": "None", "totalAssets": "2424291000", "longTermDebt": "814452000", "shortTermDebt": "103300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "58532000", "reportedCurrency": "USD", "retainedEarnings": "-510360000", "totalLiabilities": "1925097000", "otherCurrentAssets": "140133000", "totalCurrentAssets": "874908000", "currentLongTermDebt": "103300000", "longTermInvestments": "None", "shortTermInvestments": "26390000", "currentNetReceivables": "340212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1549383000", "currentAccountsPayable": "308979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132632000", "shortLongTermDebtTotal": "1287752000", "totalShareholderEquity": "-5260000", "capitalLeaseObligations": "149997000", "otherCurrentLiabilities": "127860000", "totalCurrentLiabilities": "582752000", "otherNonCurrentLiabilities": "485037000", "totalNonCurrentLiabilities": "1342345000", "cashAndShortTermInvestments": "8121000", "commonStockSharesOutstanding": "33972000", "intangibleAssetsExcludingGoodwill": "58532000", "cashAndCashEquivalentsAtCarryingValue": "8121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102403000", "profitLoss": "None", "dividendPayout": "66004000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29778000", "operatingCashflow": "168856000", "capitalExpenditures": "69174000", "changeInReceivables": "80236000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50127000", "cashflowFromInvestment": "-225720000", "stockBasedCompensation": "2738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6737000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12672602000, "cost_of_revenue": 12022193000, "gross_profit": 650409000, "research_and_development": 0, "selling_general_admin": 109375000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197171000, "depreciation_amortisation": 106838000, "ebitda": 304009000, "interest_expense": 89145000, "interest_income": null, "other_non_operating": null, "pretax_income": 108026000, "tax_provision": 5623000, "effective_tax_rate": null, "net_income": 103905000, "net_income_continuing_ops": 102403000, "net_income_to_common": 103905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8121000, "short_term_investments": 26390000, "net_receivables": 340212000, "inventory": 386442000, "other_current_assets": null, "total_current_assets": 874908000, "net_ppe": null, "goodwill": 327406000, "intangible_assets": 58532000, "goodwill_and_intangibles": 385938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1549383000, "total_assets": 2424291000, "short_term_debt": 103300000, "accounts_payable": 308979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 582752000, "long_term_debt": 814452000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1342345000, "total_liabilities": 1925097000, "total_debt": 917752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -510360000, "total_equity": -5260000, "shares_outstanding": 33972000, "operating_cash_flow": 168856000, "stock_based_compensation": 2738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69174000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225720000, "dividends_paid": 66004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50127000, "free_cash_flow": 238030000, "net_change_in_cash": -6737000 }, "raw_data": { "income": { "ebit": "197171000", "ebitda": "304009000", "netIncome": "103905000", "grossProfit": "650409000", "depreciation": "None", "totalRevenue": "12672602000", "costOfRevenue": "12022193000", "interestIncome": "89145000", "incomeBeforeTax": "108026000", "interestExpense": "89145000", "operatingIncome": "197171000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5623000", "reportedCurrency": "USD", "netInterestIncome": "-89145000", "nonInterestIncome": "None", "operatingExpenses": "450450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12022193000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106838000", "sellingGeneralAndAdministrative": "109375000", "netIncomeFromContinuingOperations": "102403000" }, "balance": { "goodwill": "327406000", "inventory": "386442000", "commonStock": "437874000", "currentDebt": "None", "investments": "None", "totalAssets": "2424291000", "longTermDebt": "814452000", "shortTermDebt": "103300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "58532000", "reportedCurrency": "USD", "retainedEarnings": "-510360000", "totalLiabilities": "1925097000", "otherCurrentAssets": "140133000", "totalCurrentAssets": "874908000", "currentLongTermDebt": "103300000", "longTermInvestments": "None", "shortTermInvestments": "26390000", "currentNetReceivables": "340212000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1549383000", "currentAccountsPayable": "308979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1132632000", "shortLongTermDebtTotal": "1287752000", "totalShareholderEquity": "-5260000", "capitalLeaseObligations": "149997000", "otherCurrentLiabilities": "127860000", "totalCurrentLiabilities": "582752000", "otherNonCurrentLiabilities": "485037000", "totalNonCurrentLiabilities": "1342345000", "cashAndShortTermInvestments": "8121000", "commonStockSharesOutstanding": "33972000", "intangibleAssetsExcludingGoodwill": "58532000", "cashAndCashEquivalentsAtCarryingValue": "8121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102403000", "profitLoss": "None", "dividendPayout": "66004000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-29778000", "operatingCashflow": "168856000", "capitalExpenditures": "69174000", "changeInReceivables": "80236000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50127000", "cashflowFromInvestment": "-225720000", "stockBasedCompensation": "2738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "66004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6737000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106838000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 5321800000, "cost_of_revenue": 4871754000, "gross_profit": 450046000, "ebit": 352104000, "ebitda": 387693000, "pretax_income": 70975000, "tax_provision": 839000, "net_income": 64742999, "net_income_to_common": 64742999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18373000, "total_current_assets": 1707915000, "total_assets": 4312489000, "short_term_debt": 74437000, "long_term_debt": 1436966000, "total_debt": 1511403000, "total_liabilities": 3600711000, "total_equity": 711778000, "shares_outstanding": 34048000, "goodwill_and_intangibles": 433994000 }, "cash_flow": { "operating_cash_flow": -81193000, "capital_expenditure": 31857000, "free_cash_flow": -49336000, "dividends_paid": 32473999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269029, "ticker_id": 1764, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352104000", "ebitda": "387693000", "netIncome": "64742999", "grossProfit": "450046000", "depreciation": "None", "totalRevenue": "5321800000", "costOfRevenue": "4871754000", "interestIncome": "None", "incomeBeforeTax": "70975000", "interestExpense": "35503000", "operatingIncome": "352104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "839000", "reportedCurrency": "USD", "netInterestIncome": "-35503000", "nonInterestIncome": "None", "operatingExpenses": "97942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4871754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35589000", "sellingGeneralAndAdministrative": "99350000", "netIncomeFromContinuingOperations": "70136000" }, "balance": { "goodwill": "421913000", "inventory": "736144000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4312489000", "longTermDebt": "1436966000", "shortTermDebt": "74437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12081000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3600711000", "otherCurrentAssets": "180449000", "totalCurrentAssets": "1707915000", "currentLongTermDebt": "308300000", "longTermInvestments": "115919000", "shortTermInvestments": "None", "currentNetReceivables": "772949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2604574000", "currentAccountsPayable": "749817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1606192000", "totalShareholderEquity": "711778000", "capitalLeaseObligations": "499901000", "otherCurrentLiabilities": "624082000", "totalCurrentLiabilities": "1523457000", "otherNonCurrentLiabilities": "62654000", "totalNonCurrentLiabilities": "2077254000", "cashAndShortTermInvestments": "18373000", "commonStockSharesOutstanding": "34048000", "intangibleAssetsExcludingGoodwill": "12081000", "cashAndCashEquivalentsAtCarryingValue": "18373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64742999", "profitLoss": "None", "dividendPayout": "32473999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-187027000", "operatingCashflow": "-81193000", "capitalExpenditures": "31857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138943000", "cashflowFromInvestment": "-28113000", "stockBasedCompensation": "7373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32473999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5321800000, "cost_of_revenue": 4871754000, "gross_profit": 450046000, "research_and_development": null, "selling_general_admin": 99350000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352104000, "depreciation_amortisation": 35589000, "ebitda": 387693000, "interest_expense": 35503000, "interest_income": null, "other_non_operating": null, "pretax_income": 70975000, "tax_provision": 839000, "effective_tax_rate": null, "net_income": 64742999, "net_income_continuing_ops": 70136000, "net_income_to_common": 64742999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18373000, "short_term_investments": null, "net_receivables": 772949000, "inventory": 736144000, "other_current_assets": null, "total_current_assets": 1707915000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 12081000, "goodwill_and_intangibles": 433994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2604574000, "total_assets": 4312489000, "short_term_debt": 74437000, "accounts_payable": 749817000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1523457000, "long_term_debt": 1436966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2077254000, "total_liabilities": 3600711000, "total_debt": 1511403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 711778000, "shares_outstanding": 34048000, "operating_cash_flow": -81193000, "stock_based_compensation": 7373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28113000, "dividends_paid": 32473999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138943000, "free_cash_flow": -49336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352104000", "ebitda": "387693000", "netIncome": "64742999", "grossProfit": "450046000", "depreciation": "None", "totalRevenue": "5321800000", "costOfRevenue": "4871754000", "interestIncome": "None", "incomeBeforeTax": "70975000", "interestExpense": "35503000", "operatingIncome": "352104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "839000", "reportedCurrency": "USD", "netInterestIncome": "-35503000", "nonInterestIncome": "None", "operatingExpenses": "97942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4871754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35589000", "sellingGeneralAndAdministrative": "99350000", "netIncomeFromContinuingOperations": "70136000" }, "balance": { "goodwill": "421913000", "inventory": "736144000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4312489000", "longTermDebt": "1436966000", "shortTermDebt": "74437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "12081000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3600711000", "otherCurrentAssets": "180449000", "totalCurrentAssets": "1707915000", "currentLongTermDebt": "308300000", "longTermInvestments": "115919000", "shortTermInvestments": "None", "currentNetReceivables": "772949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2604574000", "currentAccountsPayable": "749817000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1606192000", "totalShareholderEquity": "711778000", "capitalLeaseObligations": "499901000", "otherCurrentLiabilities": "624082000", "totalCurrentLiabilities": "1523457000", "otherNonCurrentLiabilities": "62654000", "totalNonCurrentLiabilities": "2077254000", "cashAndShortTermInvestments": "18373000", "commonStockSharesOutstanding": "34048000", "intangibleAssetsExcludingGoodwill": "12081000", "cashAndCashEquivalentsAtCarryingValue": "18373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64742999", "profitLoss": "None", "dividendPayout": "32473999", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-187027000", "operatingCashflow": "-81193000", "capitalExpenditures": "31857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138943000", "cashflowFromInvestment": "-28113000", "stockBasedCompensation": "7373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32473999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35589000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4647883000, "cost_of_revenue": 4427394000, "gross_profit": 220489000, "ebit": 58734000, "ebitda": 94052000, "pretax_income": 25450000, "tax_provision": 392000, "net_income": 20125000, "net_income_to_common": 20125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12243000, "total_current_assets": 1227487000, "total_assets": 3850717000, "short_term_debt": 73775000, "long_term_debt": 1436223000, "total_debt": 1509998000, "total_liabilities": 3175174000, "total_equity": 675543000, "shares_outstanding": 34128000, "goodwill_and_intangibles": 435263000 }, "cash_flow": { "operating_cash_flow": 101048000, "capital_expenditure": 38812000, "free_cash_flow": 139860000, "dividends_paid": 32130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269030, "ticker_id": 1764, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58734000", "ebitda": "94052000", "netIncome": "20125000", "grossProfit": "220489000", "depreciation": "None", "totalRevenue": "4647883000", "costOfRevenue": "4427394000", "interestIncome": "31846000", "incomeBeforeTax": "25450000", "interestExpense": "33284000", "operatingIncome": "16431000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "392000", "reportedCurrency": "USD", "netInterestIncome": "-33284000", "nonInterestIncome": "None", "operatingExpenses": "204058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4427394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35318000", "sellingGeneralAndAdministrative": "80921000", "netIncomeFromContinuingOperations": "25058000" }, "balance": { "goodwill": "421913000", "inventory": "549118000", "commonStock": "599662000", "currentDebt": "None", "investments": "None", "totalAssets": "3850717000", "longTermDebt": "1436223000", "shortTermDebt": "73775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13350000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3175174000", "otherCurrentAssets": "135984000", "totalCurrentAssets": "1227487000", "currentLongTermDebt": "126100000", "longTermInvestments": "113755000", "shortTermInvestments": "None", "currentNetReceivables": "530142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623230000", "currentAccountsPayable": "573202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035802000", "shortLongTermDebtTotal": "1617927000", "totalShareholderEquity": "675543000", "capitalLeaseObligations": "513709000", "otherCurrentLiabilities": "345413000", "totalCurrentLiabilities": "1076191000", "otherNonCurrentLiabilities": "69520000", "totalNonCurrentLiabilities": "2098983000", "cashAndShortTermInvestments": "12243000", "commonStockSharesOutstanding": "34128000", "intangibleAssetsExcludingGoodwill": "13350000", "cashAndCashEquivalentsAtCarryingValue": "12243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97977000", "profitLoss": "None", "dividendPayout": "32130000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70606000", "operatingCashflow": "101048000", "capitalExpenditures": "38812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70570000", "cashflowFromInvestment": "-36167000", "stockBasedCompensation": "3281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-32619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4647883000, "cost_of_revenue": 4427394000, "gross_profit": 220489000, "research_and_development": null, "selling_general_admin": 80921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58734000, "depreciation_amortisation": 35318000, "ebitda": 94052000, "interest_expense": 33284000, "interest_income": null, "other_non_operating": null, "pretax_income": 25450000, "tax_provision": 392000, "effective_tax_rate": null, "net_income": 20125000, "net_income_continuing_ops": 25058000, "net_income_to_common": 20125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12243000, "short_term_investments": null, "net_receivables": 530142000, "inventory": 549118000, "other_current_assets": null, "total_current_assets": 1227487000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 13350000, "goodwill_and_intangibles": 435263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2623230000, "total_assets": 3850717000, "short_term_debt": 73775000, "accounts_payable": 573202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1076191000, "long_term_debt": 1436223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2098983000, "total_liabilities": 3175174000, "total_debt": 1509998000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 675543000, "shares_outstanding": 34128000, "operating_cash_flow": 101048000, "stock_based_compensation": 3281000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36167000, "dividends_paid": 32130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70570000, "free_cash_flow": 139860000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58734000", "ebitda": "94052000", "netIncome": "20125000", "grossProfit": "220489000", "depreciation": "None", "totalRevenue": "4647883000", "costOfRevenue": "4427394000", "interestIncome": "31846000", "incomeBeforeTax": "25450000", "interestExpense": "33284000", "operatingIncome": "16431000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "392000", "reportedCurrency": "USD", "netInterestIncome": "-33284000", "nonInterestIncome": "None", "operatingExpenses": "204058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4427394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35318000", "sellingGeneralAndAdministrative": "80921000", "netIncomeFromContinuingOperations": "25058000" }, "balance": { "goodwill": "421913000", "inventory": "549118000", "commonStock": "599662000", "currentDebt": "None", "investments": "None", "totalAssets": "3850717000", "longTermDebt": "1436223000", "shortTermDebt": "73775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "13350000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3175174000", "otherCurrentAssets": "135984000", "totalCurrentAssets": "1227487000", "currentLongTermDebt": "126100000", "longTermInvestments": "113755000", "shortTermInvestments": "None", "currentNetReceivables": "530142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2623230000", "currentAccountsPayable": "573202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035802000", "shortLongTermDebtTotal": "1617927000", "totalShareholderEquity": "675543000", "capitalLeaseObligations": "513709000", "otherCurrentLiabilities": "345413000", "totalCurrentLiabilities": "1076191000", "otherNonCurrentLiabilities": "69520000", "totalNonCurrentLiabilities": "2098983000", "cashAndShortTermInvestments": "12243000", "commonStockSharesOutstanding": "34128000", "intangibleAssetsExcludingGoodwill": "13350000", "cashAndCashEquivalentsAtCarryingValue": "12243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97977000", "profitLoss": "None", "dividendPayout": "32130000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-70606000", "operatingCashflow": "101048000", "capitalExpenditures": "38812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70570000", "cashflowFromInvestment": "-36167000", "stockBasedCompensation": "3281000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2625000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-32619000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4694416000, "cost_of_revenue": 4423048000, "gross_profit": 271368000, "ebit": 61894000, "ebitda": 97130000, "pretax_income": 28578000, "tax_provision": -447000, "net_income": 24226000, "net_income_to_common": 24226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17932000, "total_current_assets": 1134121000, "total_assets": 3700284000, "short_term_debt": 195620000, "long_term_debt": 1456796000, "total_debt": 1652416000, "total_liabilities": 3017800000, "total_equity": 682484000, "shares_outstanding": 34157000, "goodwill_and_intangibles": 436533000 }, "cash_flow": { "operating_cash_flow": 19026000, "capital_expenditure": 19704000, "free_cash_flow": 38730000, "dividends_paid": 31856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269032, "ticker_id": 1764, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61894000", "ebitda": "97130000", "netIncome": "24226000", "grossProfit": "271368000", "depreciation": "None", "totalRevenue": "4694416000", "costOfRevenue": "4423048000", "interestIncome": "32661000", "incomeBeforeTax": "28578000", "interestExpense": "33316000", "operatingIncome": "61415000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-33316000", "nonInterestIncome": "None", "operatingExpenses": "209953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4423048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35236000", "sellingGeneralAndAdministrative": "76289000", "netIncomeFromContinuingOperations": "29025000" }, "balance": { "goodwill": "421913000", "inventory": "478511000", "commonStock": "682484000", "currentDebt": "None", "investments": "None", "totalAssets": "3700284000", "longTermDebt": "1456796000", "shortTermDebt": "195620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14620000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3017800000", "otherCurrentAssets": "111145000", "totalCurrentAssets": "1134121000", "currentLongTermDebt": "140600000", "longTermInvestments": "112472000", "shortTermInvestments": "None", "currentNetReceivables": "526533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566163000", "currentAccountsPayable": "486343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1976957000", "shortLongTermDebtTotal": "2057522000", "totalShareholderEquity": "682484000", "capitalLeaseObligations": "460126000", "otherCurrentLiabilities": "251942000", "totalCurrentLiabilities": "933905000", "otherNonCurrentLiabilities": "68436000", "totalNonCurrentLiabilities": "2083895000", "cashAndShortTermInvestments": "17932000", "commonStockSharesOutstanding": "34157000", "intangibleAssetsExcludingGoodwill": "14620000", "cashAndCashEquivalentsAtCarryingValue": "17932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29025000", "profitLoss": "None", "dividendPayout": "31856000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16870000", "operatingCashflow": "19026000", "capitalExpenditures": "19704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3177000", "cashflowFromInvestment": "-20368000", "stockBasedCompensation": "3360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4694416000, "cost_of_revenue": 4423048000, "gross_profit": 271368000, "research_and_development": null, "selling_general_admin": 76289000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61894000, "depreciation_amortisation": 35236000, "ebitda": 97130000, "interest_expense": 33316000, "interest_income": null, "other_non_operating": null, "pretax_income": 28578000, "tax_provision": -447000, "effective_tax_rate": null, "net_income": 24226000, "net_income_continuing_ops": 29025000, "net_income_to_common": 24226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17932000, "short_term_investments": null, "net_receivables": 526533000, "inventory": 478511000, "other_current_assets": null, "total_current_assets": 1134121000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 14620000, "goodwill_and_intangibles": 436533000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2566163000, "total_assets": 3700284000, "short_term_debt": 195620000, "accounts_payable": 486343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 933905000, "long_term_debt": 1456796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2083895000, "total_liabilities": 3017800000, "total_debt": 1652416000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 682484000, "shares_outstanding": 34157000, "operating_cash_flow": 19026000, "stock_based_compensation": 3360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20368000, "dividends_paid": 31856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3177000, "free_cash_flow": 38730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61894000", "ebitda": "97130000", "netIncome": "24226000", "grossProfit": "271368000", "depreciation": "None", "totalRevenue": "4694416000", "costOfRevenue": "4423048000", "interestIncome": "32661000", "incomeBeforeTax": "28578000", "interestExpense": "33316000", "operatingIncome": "61415000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-447000", "reportedCurrency": "USD", "netInterestIncome": "-33316000", "nonInterestIncome": "None", "operatingExpenses": "209953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4423048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35236000", "sellingGeneralAndAdministrative": "76289000", "netIncomeFromContinuingOperations": "29025000" }, "balance": { "goodwill": "421913000", "inventory": "478511000", "commonStock": "682484000", "currentDebt": "None", "investments": "None", "totalAssets": "3700284000", "longTermDebt": "1456796000", "shortTermDebt": "195620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "14620000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3017800000", "otherCurrentAssets": "111145000", "totalCurrentAssets": "1134121000", "currentLongTermDebt": "140600000", "longTermInvestments": "112472000", "shortTermInvestments": "None", "currentNetReceivables": "526533000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2566163000", "currentAccountsPayable": "486343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1976957000", "shortLongTermDebtTotal": "2057522000", "totalShareholderEquity": "682484000", "capitalLeaseObligations": "460126000", "otherCurrentLiabilities": "251942000", "totalCurrentLiabilities": "933905000", "otherNonCurrentLiabilities": "68436000", "totalNonCurrentLiabilities": "2083895000", "cashAndShortTermInvestments": "17932000", "commonStockSharesOutstanding": "34157000", "intangibleAssetsExcludingGoodwill": "14620000", "cashAndCashEquivalentsAtCarryingValue": "17932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29025000", "profitLoss": "None", "dividendPayout": "31856000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "16870000", "operatingCashflow": "19026000", "capitalExpenditures": "19704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3177000", "cashflowFromInvestment": "-20368000", "stockBasedCompensation": "3360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35236000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4626925000, "cost_of_revenue": 4495205000, "gross_profit": 131720000, "ebit": 59621000, "ebitda": 95745000, "pretax_income": 25098000, "tax_provision": -112000, "net_income": 20595000, "net_income_to_common": 20595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16097000, "total_current_assets": 1215163000, "total_assets": 3784338000, "short_term_debt": 152464000, "long_term_debt": 1459116000, "total_debt": 1611580000, "total_liabilities": 3098033000, "total_equity": 683002000, "shares_outstanding": 34095000, "goodwill_and_intangibles": 437808000 }, "cash_flow": { "operating_cash_flow": 221771000, "capital_expenditure": 15069000, "free_cash_flow": 236840000, "dividends_paid": 31569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269033, "ticker_id": 1764, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59621000", "ebitda": "95745000", "netIncome": "20595000", "grossProfit": "131720000", "depreciation": "None", "totalRevenue": "4626925000", "costOfRevenue": "4495205000", "interestIncome": "32173000", "incomeBeforeTax": "25098000", "interestExpense": "34523000", "operatingIncome": "58330000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-34523000", "nonInterestIncome": "None", "operatingExpenses": "73390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4495205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36124000", "sellingGeneralAndAdministrative": "74775000", "netIncomeFromContinuingOperations": "25210000" }, "balance": { "goodwill": "421913000", "inventory": "495601000", "commonStock": "610697000", "currentDebt": "None", "investments": "None", "totalAssets": "3784338000", "longTermDebt": "1459116000", "shortTermDebt": "152464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15895000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3098033000", "otherCurrentAssets": "139501000", "totalCurrentAssets": "1215163000", "currentLongTermDebt": "98500000", "longTermInvestments": "110720000", "shortTermInvestments": "None", "currentNetReceivables": "563964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2569175000", "currentAccountsPayable": "590352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1979267000", "shortLongTermDebtTotal": "2006132000", "totalShareholderEquity": "683002000", "capitalLeaseObligations": "448516000", "otherCurrentLiabilities": "284447999", "totalCurrentLiabilities": "1027263999", "otherNonCurrentLiabilities": "67294000", "totalNonCurrentLiabilities": "2070769001", "cashAndShortTermInvestments": "16097000", "commonStockSharesOutstanding": "34095000", "intangibleAssetsExcludingGoodwill": "15895000", "cashAndCashEquivalentsAtCarryingValue": "16097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20595000", "profitLoss": "None", "dividendPayout": "31569000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "21831000", "operatingCashflow": "221771000", "capitalExpenditures": "15069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191757000", "cashflowFromInvestment": "-15944000", "stockBasedCompensation": "3324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4626925000, "cost_of_revenue": 4495205000, "gross_profit": 131720000, "research_and_development": null, "selling_general_admin": 74775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59621000, "depreciation_amortisation": 36124000, "ebitda": 95745000, "interest_expense": 34523000, "interest_income": null, "other_non_operating": null, "pretax_income": 25098000, "tax_provision": -112000, "effective_tax_rate": null, "net_income": 20595000, "net_income_continuing_ops": 25210000, "net_income_to_common": 20595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16097000, "short_term_investments": null, "net_receivables": 563964000, "inventory": 495601000, "other_current_assets": null, "total_current_assets": 1215163000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 15895000, "goodwill_and_intangibles": 437808000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2569175000, "total_assets": 3784338000, "short_term_debt": 152464000, "accounts_payable": 590352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1027263999, "long_term_debt": 1459116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2070769001, "total_liabilities": 3098033000, "total_debt": 1611580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 683002000, "shares_outstanding": 34095000, "operating_cash_flow": 221771000, "stock_based_compensation": 3324000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15944000, "dividends_paid": 31569000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -191757000, "free_cash_flow": 236840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59621000", "ebitda": "95745000", "netIncome": "20595000", "grossProfit": "131720000", "depreciation": "None", "totalRevenue": "4626925000", "costOfRevenue": "4495205000", "interestIncome": "32173000", "incomeBeforeTax": "25098000", "interestExpense": "34523000", "operatingIncome": "58330000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-112000", "reportedCurrency": "USD", "netInterestIncome": "-34523000", "nonInterestIncome": "None", "operatingExpenses": "73390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4495205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36124000", "sellingGeneralAndAdministrative": "74775000", "netIncomeFromContinuingOperations": "25210000" }, "balance": { "goodwill": "421913000", "inventory": "495601000", "commonStock": "610697000", "currentDebt": "None", "investments": "None", "totalAssets": "3784338000", "longTermDebt": "1459116000", "shortTermDebt": "152464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "15895000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3098033000", "otherCurrentAssets": "139501000", "totalCurrentAssets": "1215163000", "currentLongTermDebt": "98500000", "longTermInvestments": "110720000", "shortTermInvestments": "None", "currentNetReceivables": "563964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2569175000", "currentAccountsPayable": "590352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1979267000", "shortLongTermDebtTotal": "2006132000", "totalShareholderEquity": "683002000", "capitalLeaseObligations": "448516000", "otherCurrentLiabilities": "284447999", "totalCurrentLiabilities": "1027263999", "otherNonCurrentLiabilities": "67294000", "totalNonCurrentLiabilities": "2070769001", "cashAndShortTermInvestments": "16097000", "commonStockSharesOutstanding": "34095000", "intangibleAssetsExcludingGoodwill": "15895000", "cashAndCashEquivalentsAtCarryingValue": "16097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20595000", "profitLoss": "None", "dividendPayout": "31569000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "21831000", "operatingCashflow": "221771000", "capitalExpenditures": "15069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-191757000", "cashflowFromInvestment": "-15944000", "stockBasedCompensation": "3324000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31569000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36124000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4592197000, "cost_of_revenue": 4336956000, "gross_profit": 255241000, "ebit": 55953000, "ebitda": 91858000, "pretax_income": 19914000, "tax_provision": 1230000, "net_income": 18684000, "net_income_to_common": 18684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7478000, "total_current_assets": 1243267000, "total_assets": 3818565000, "short_term_debt": 310891000, "long_term_debt": 1454421000, "total_debt": 1765312000, "total_liabilities": 3123069000, "total_equity": 692320000, "shares_outstanding": 34299000, "goodwill_and_intangibles": 439184000 }, "cash_flow": { "operating_cash_flow": -51590000, "capital_expenditure": 17884000, "free_cash_flow": -33706000, "dividends_paid": 31085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269034, "ticker_id": 1764, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55953000", "ebitda": "91858000", "netIncome": "18684000", "grossProfit": "255241000", "depreciation": "None", "totalRevenue": "4592197000", "costOfRevenue": "4336956000", "interestIncome": "35973000", "incomeBeforeTax": "19914000", "interestExpense": "36039000", "operatingIncome": "55887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1230000", "reportedCurrency": "USD", "netInterestIncome": "-36039000", "nonInterestIncome": "None", "operatingExpenses": "199354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4336956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35905000", "sellingGeneralAndAdministrative": "73717000", "netIncomeFromContinuingOperations": "18684000" }, "balance": { "goodwill": "421913000", "inventory": "517432000", "commonStock": "620015000", "currentDebt": "None", "investments": "None", "totalAssets": "3818565000", "longTermDebt": "1454421000", "shortTermDebt": "310891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3123069000", "otherCurrentAssets": "140843000", "totalCurrentAssets": "1243267000", "currentLongTermDebt": "254700000", "longTermInvestments": "106793000", "shortTermInvestments": "None", "currentNetReceivables": "577514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2575298000", "currentAccountsPayable": "520405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1988102000", "shortLongTermDebtTotal": "2147734000", "totalShareholderEquity": "692320000", "capitalLeaseObligations": "438613000", "otherCurrentLiabilities": "160842000", "totalCurrentLiabilities": "1066774000", "otherNonCurrentLiabilities": "68085000", "totalNonCurrentLiabilities": "2056295000", "cashAndShortTermInvestments": "7478000", "commonStockSharesOutstanding": "34299000", "intangibleAssetsExcludingGoodwill": "17271000", "cashAndCashEquivalentsAtCarryingValue": "7478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18684000", "profitLoss": "None", "dividendPayout": "31085000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "76317000", "operatingCashflow": "-51590000", "capitalExpenditures": "17884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79351000", "cashflowFromInvestment": "-28491000", "stockBasedCompensation": "3455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4592197000, "cost_of_revenue": 4336956000, "gross_profit": 255241000, "research_and_development": null, "selling_general_admin": 73717000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55953000, "depreciation_amortisation": 35905000, "ebitda": 91858000, "interest_expense": 36039000, "interest_income": null, "other_non_operating": null, "pretax_income": 19914000, "tax_provision": 1230000, "effective_tax_rate": null, "net_income": 18684000, "net_income_continuing_ops": 18684000, "net_income_to_common": 18684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7478000, "short_term_investments": null, "net_receivables": 577514000, "inventory": 517432000, "other_current_assets": null, "total_current_assets": 1243267000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 17271000, "goodwill_and_intangibles": 439184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2575298000, "total_assets": 3818565000, "short_term_debt": 310891000, "accounts_payable": 520405000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1066774000, "long_term_debt": 1454421000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2056295000, "total_liabilities": 3123069000, "total_debt": 1765312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 692320000, "shares_outstanding": 34299000, "operating_cash_flow": -51590000, "stock_based_compensation": 3455000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28491000, "dividends_paid": 31085000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79351000, "free_cash_flow": -33706000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55953000", "ebitda": "91858000", "netIncome": "18684000", "grossProfit": "255241000", "depreciation": "None", "totalRevenue": "4592197000", "costOfRevenue": "4336956000", "interestIncome": "35973000", "incomeBeforeTax": "19914000", "interestExpense": "36039000", "operatingIncome": "55887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1230000", "reportedCurrency": "USD", "netInterestIncome": "-36039000", "nonInterestIncome": "None", "operatingExpenses": "199354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4336956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35905000", "sellingGeneralAndAdministrative": "73717000", "netIncomeFromContinuingOperations": "18684000" }, "balance": { "goodwill": "421913000", "inventory": "517432000", "commonStock": "620015000", "currentDebt": "None", "investments": "None", "totalAssets": "3818565000", "longTermDebt": "1454421000", "shortTermDebt": "310891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17271000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3123069000", "otherCurrentAssets": "140843000", "totalCurrentAssets": "1243267000", "currentLongTermDebt": "254700000", "longTermInvestments": "106793000", "shortTermInvestments": "None", "currentNetReceivables": "577514000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2575298000", "currentAccountsPayable": "520405000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1988102000", "shortLongTermDebtTotal": "2147734000", "totalShareholderEquity": "692320000", "capitalLeaseObligations": "438613000", "otherCurrentLiabilities": "160842000", "totalCurrentLiabilities": "1066774000", "otherNonCurrentLiabilities": "68085000", "totalNonCurrentLiabilities": "2056295000", "cashAndShortTermInvestments": "7478000", "commonStockSharesOutstanding": "34299000", "intangibleAssetsExcludingGoodwill": "17271000", "cashAndCashEquivalentsAtCarryingValue": "7478000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18684000", "profitLoss": "None", "dividendPayout": "31085000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "76317000", "operatingCashflow": "-51590000", "capitalExpenditures": "17884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79351000", "cashflowFromInvestment": "-28491000", "stockBasedCompensation": "3455000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31085000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35905000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4186238000, "cost_of_revenue": 3917410000, "gross_profit": 268828000, "ebit": 58423000, "ebitda": 94603000, "pretax_income": 24006000, "tax_provision": 148000, "net_income": 23858000, "net_income_to_common": 23858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8208000, "total_current_assets": 1207380000, "total_assets": 3788198000, "short_term_debt": 186280000, "long_term_debt": 1453723000, "total_debt": 1640003000, "total_liabilities": 3071585000, "total_equity": 713523000, "shares_outstanding": 34328000, "goodwill_and_intangibles": 440596000 }, "cash_flow": { "operating_cash_flow": 61544000, "capital_expenditure": 261886000, "free_cash_flow": 323430000, "dividends_paid": 30392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269035, "ticker_id": 1764, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58423000", "ebitda": "94603000", "netIncome": "23858000", "grossProfit": "268828000", "depreciation": "None", "totalRevenue": "4186238000", "costOfRevenue": "3917410000", "interestIncome": "34059000", "incomeBeforeTax": "24006000", "interestExpense": "34417000", "operatingIncome": "58065000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-34417000", "nonInterestIncome": "None", "operatingExpenses": "210763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3917410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36180000", "sellingGeneralAndAdministrative": "79427000", "netIncomeFromContinuingOperations": "23858000" }, "balance": { "goodwill": "421913000", "inventory": "594072000", "commonStock": "641218000", "currentDebt": "None", "investments": "None", "totalAssets": "3788198000", "longTermDebt": "1453723000", "shortTermDebt": "186280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3071585000", "otherCurrentAssets": "132509000", "totalCurrentAssets": "1207380000", "currentLongTermDebt": "129500000", "longTermInvestments": "92709000", "shortTermInvestments": "None", "currentNetReceivables": "472591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580818000", "currentAccountsPayable": "509975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008804000", "shortLongTermDebtTotal": "2026223000", "totalShareholderEquity": "713523000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "237113000", "totalCurrentLiabilities": "1000121000", "otherNonCurrentLiabilities": "76606000", "totalNonCurrentLiabilities": "2071464000", "cashAndShortTermInvestments": "8208000", "commonStockSharesOutstanding": "34328000", "intangibleAssetsExcludingGoodwill": "18683000", "cashAndCashEquivalentsAtCarryingValue": "8208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19570000", "profitLoss": "None", "dividendPayout": "30392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-95098000", "operatingCashflow": "61544000", "capitalExpenditures": "261886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33104000", "cashflowFromInvestment": "-46502000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4186238000, "cost_of_revenue": 3917410000, "gross_profit": 268828000, "research_and_development": null, "selling_general_admin": 79427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58423000, "depreciation_amortisation": 36180000, "ebitda": 94603000, "interest_expense": 34417000, "interest_income": null, "other_non_operating": null, "pretax_income": 24006000, "tax_provision": 148000, "effective_tax_rate": null, "net_income": 23858000, "net_income_continuing_ops": 23858000, "net_income_to_common": 23858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8208000, "short_term_investments": null, "net_receivables": 472591000, "inventory": 594072000, "other_current_assets": null, "total_current_assets": 1207380000, "net_ppe": null, "goodwill": 421913000, "intangible_assets": 18683000, "goodwill_and_intangibles": 440596000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2580818000, "total_assets": 3788198000, "short_term_debt": 186280000, "accounts_payable": 509975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1000121000, "long_term_debt": 1453723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2071464000, "total_liabilities": 3071585000, "total_debt": 1640003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 713523000, "shares_outstanding": 34328000, "operating_cash_flow": 61544000, "stock_based_compensation": 4060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46502000, "dividends_paid": 30392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33104000, "free_cash_flow": 323430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58423000", "ebitda": "94603000", "netIncome": "23858000", "grossProfit": "268828000", "depreciation": "None", "totalRevenue": "4186238000", "costOfRevenue": "3917410000", "interestIncome": "34059000", "incomeBeforeTax": "24006000", "interestExpense": "34417000", "operatingIncome": "58065000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148000", "reportedCurrency": "USD", "netInterestIncome": "-34417000", "nonInterestIncome": "None", "operatingExpenses": "210763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3917410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36180000", "sellingGeneralAndAdministrative": "79427000", "netIncomeFromContinuingOperations": "23858000" }, "balance": { "goodwill": "421913000", "inventory": "594072000", "commonStock": "641218000", "currentDebt": "None", "investments": "None", "totalAssets": "3788198000", "longTermDebt": "1453723000", "shortTermDebt": "186280000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18683000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3071585000", "otherCurrentAssets": "132509000", "totalCurrentAssets": "1207380000", "currentLongTermDebt": "129500000", "longTermInvestments": "92709000", "shortTermInvestments": "None", "currentNetReceivables": "472591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580818000", "currentAccountsPayable": "509975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2008804000", "shortLongTermDebtTotal": "2026223000", "totalShareholderEquity": "713523000", "capitalLeaseObligations": "443000000", "otherCurrentLiabilities": "237113000", "totalCurrentLiabilities": "1000121000", "otherNonCurrentLiabilities": "76606000", "totalNonCurrentLiabilities": "2071464000", "cashAndShortTermInvestments": "8208000", "commonStockSharesOutstanding": "34328000", "intangibleAssetsExcludingGoodwill": "18683000", "cashAndCashEquivalentsAtCarryingValue": "8208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19570000", "profitLoss": "None", "dividendPayout": "30392000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-95098000", "operatingCashflow": "61544000", "capitalExpenditures": "261886000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33104000", "cashflowFromInvestment": "-46502000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36180000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4422238000, "cost_of_revenue": 4136189000, "gross_profit": 286049000, "ebit": 83306000, "ebitda": 119059000, "pretax_income": 48177000, "tax_provision": 2255000, "net_income": 45922000, "net_income_to_common": 45922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20567000, "total_current_assets": 1124917000, "total_assets": 3665115000, "short_term_debt": 268904000, "long_term_debt": 1363025000, "total_debt": 1631929000, "total_liabilities": 2941793000, "total_equity": 720516000, "shares_outstanding": 34193000, "goodwill_and_intangibles": 441714000 }, "cash_flow": { "operating_cash_flow": 119938000, "capital_expenditure": 24274000, "free_cash_flow": 144212000, "dividends_paid": 29802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269037, "ticker_id": 1764, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83306000", "ebitda": "119059000", "netIncome": "45922000", "grossProfit": "286049000", "depreciation": "None", "totalRevenue": "4422238000", "costOfRevenue": "4136189000", "interestIncome": "35276000", "incomeBeforeTax": "48177000", "interestExpense": "35129000", "operatingIncome": "83453000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2255000", "reportedCurrency": "USD", "netInterestIncome": "-35129000", "nonInterestIncome": "None", "operatingExpenses": "202596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4136189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35753000", "sellingGeneralAndAdministrative": "70495000", "netIncomeFromContinuingOperations": "45922000" }, "balance": { "goodwill": "422342000", "inventory": "499472000", "commonStock": "647754000", "currentDebt": "None", "investments": "None", "totalAssets": "3665115000", "longTermDebt": "1363025000", "shortTermDebt": "268904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19372000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2941793000", "otherCurrentAssets": "132980000", "totalCurrentAssets": "1124917000", "currentLongTermDebt": "219200000", "longTermInvestments": "89283000", "shortTermInvestments": "None", "currentNetReceivables": "471898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2540198000", "currentAccountsPayable": "454478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1967588000", "shortLongTermDebtTotal": "2030252000", "totalShareholderEquity": "720516000", "capitalLeaseObligations": "448027000", "otherCurrentLiabilities": "259893000", "totalCurrentLiabilities": "983275000", "otherNonCurrentLiabilities": "60504000", "totalNonCurrentLiabilities": "1958518000", "cashAndShortTermInvestments": "20567000", "commonStockSharesOutstanding": "34193000", "intangibleAssetsExcludingGoodwill": "19372000", "cashAndCashEquivalentsAtCarryingValue": "20567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41804000", "profitLoss": "None", "dividendPayout": "29802000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "65617000", "operatingCashflow": "119938000", "capitalExpenditures": "24274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118061000", "cashflowFromInvestment": "1805000", "stockBasedCompensation": "4721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4422238000, "cost_of_revenue": 4136189000, "gross_profit": 286049000, "research_and_development": null, "selling_general_admin": 70495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83306000, "depreciation_amortisation": 35753000, "ebitda": 119059000, "interest_expense": 35129000, "interest_income": null, "other_non_operating": null, "pretax_income": 48177000, "tax_provision": 2255000, "effective_tax_rate": null, "net_income": 45922000, "net_income_continuing_ops": 45922000, "net_income_to_common": 45922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20567000, "short_term_investments": null, "net_receivables": 471898000, "inventory": 499472000, "other_current_assets": null, "total_current_assets": 1124917000, "net_ppe": null, "goodwill": 422342000, "intangible_assets": 19372000, "goodwill_and_intangibles": 441714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2540198000, "total_assets": 3665115000, "short_term_debt": 268904000, "accounts_payable": 454478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 983275000, "long_term_debt": 1363025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1958518000, "total_liabilities": 2941793000, "total_debt": 1631929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 720516000, "shares_outstanding": 34193000, "operating_cash_flow": 119938000, "stock_based_compensation": 4721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1805000, "dividends_paid": 29802000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -118061000, "free_cash_flow": 144212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83306000", "ebitda": "119059000", "netIncome": "45922000", "grossProfit": "286049000", "depreciation": "None", "totalRevenue": "4422238000", "costOfRevenue": "4136189000", "interestIncome": "35276000", "incomeBeforeTax": "48177000", "interestExpense": "35129000", "operatingIncome": "83453000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2255000", "reportedCurrency": "USD", "netInterestIncome": "-35129000", "nonInterestIncome": "None", "operatingExpenses": "202596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4136189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35753000", "sellingGeneralAndAdministrative": "70495000", "netIncomeFromContinuingOperations": "45922000" }, "balance": { "goodwill": "422342000", "inventory": "499472000", "commonStock": "647754000", "currentDebt": "None", "investments": "None", "totalAssets": "3665115000", "longTermDebt": "1363025000", "shortTermDebt": "268904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "19372000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2941793000", "otherCurrentAssets": "132980000", "totalCurrentAssets": "1124917000", "currentLongTermDebt": "219200000", "longTermInvestments": "89283000", "shortTermInvestments": "None", "currentNetReceivables": "471898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2540198000", "currentAccountsPayable": "454478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1967588000", "shortLongTermDebtTotal": "2030252000", "totalShareholderEquity": "720516000", "capitalLeaseObligations": "448027000", "otherCurrentLiabilities": "259893000", "totalCurrentLiabilities": "983275000", "otherNonCurrentLiabilities": "60504000", "totalNonCurrentLiabilities": "1958518000", "cashAndShortTermInvestments": "20567000", "commonStockSharesOutstanding": "34193000", "intangibleAssetsExcludingGoodwill": "19372000", "cashAndCashEquivalentsAtCarryingValue": "20567000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41804000", "profitLoss": "None", "dividendPayout": "29802000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "65617000", "operatingCashflow": "119938000", "capitalExpenditures": "24274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-118061000", "cashflowFromInvestment": "1805000", "stockBasedCompensation": "4721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29802000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35753000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4409698000, "cost_of_revenue": 4121814000, "gross_profit": 287884000, "ebit": 83523000, "ebitda": 118789000, "pretax_income": 47992000, "tax_provision": 1843000, "net_income": 43515000, "net_income_to_common": 43515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14114000, "total_current_assets": 1299937000, "total_assets": 3828744000, "short_term_debt": 335173000, "long_term_debt": 1385326000, "total_debt": 1720499000, "total_liabilities": 3123169000, "total_equity": 703205000, "shares_outstanding": 34278000, "goodwill_and_intangibles": 447723000 }, "cash_flow": { "operating_cash_flow": 32155000, "capital_expenditure": 15609000, "free_cash_flow": 47764000, "dividends_paid": 30684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269038, "ticker_id": 1764, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83523000", "ebitda": "118789000", "netIncome": "43515000", "grossProfit": "287884000", "depreciation": "None", "totalRevenue": "4409698000", "costOfRevenue": "4121814000", "interestIncome": "None", "incomeBeforeTax": "47992000", "interestExpense": "35531000", "operatingIncome": "83869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1843000", "reportedCurrency": "USD", "netInterestIncome": "-35531000", "nonInterestIncome": "None", "operatingExpenses": "204015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4121814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35266000", "sellingGeneralAndAdministrative": "72370000", "netIncomeFromContinuingOperations": "46149000" }, "balance": { "goodwill": "426063000", "inventory": "567018000", "commonStock": "631433000", "currentDebt": "None", "investments": "None", "totalAssets": "3828744000", "longTermDebt": "1385326000", "shortTermDebt": "335173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21660000", "reportedCurrency": "USD", "retainedEarnings": "-631433000", "totalLiabilities": "3123169000", "otherCurrentAssets": "116599000", "totalCurrentAssets": "1299937000", "currentLongTermDebt": "281200000", "longTermInvestments": "87781000", "shortTermInvestments": "None", "currentNetReceivables": "602206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528807000", "currentAccountsPayable": "557839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2073977000", "totalShareholderEquity": "703205000", "capitalLeaseObligations": "407451000", "otherCurrentLiabilities": "212846000", "totalCurrentLiabilities": "1183485000", "otherNonCurrentLiabilities": "60310000", "totalNonCurrentLiabilities": "1939684000", "cashAndShortTermInvestments": "14114000", "commonStockSharesOutstanding": "34278000", "intangibleAssetsExcludingGoodwill": "21660000", "cashAndCashEquivalentsAtCarryingValue": "14114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42347000", "profitLoss": "None", "dividendPayout": "30684000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-163674000", "operatingCashflow": "32155000", "capitalExpenditures": "15609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147613000", "cashflowFromInvestment": "-230667000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4409698000, "cost_of_revenue": 4121814000, "gross_profit": 287884000, "research_and_development": null, "selling_general_admin": 72370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83523000, "depreciation_amortisation": 35266000, "ebitda": 118789000, "interest_expense": 35531000, "interest_income": null, "other_non_operating": null, "pretax_income": 47992000, "tax_provision": 1843000, "effective_tax_rate": null, "net_income": 43515000, "net_income_continuing_ops": 46149000, "net_income_to_common": 43515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14114000, "short_term_investments": null, "net_receivables": 602206000, "inventory": 567018000, "other_current_assets": null, "total_current_assets": 1299937000, "net_ppe": null, "goodwill": 426063000, "intangible_assets": 21660000, "goodwill_and_intangibles": 447723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2528807000, "total_assets": 3828744000, "short_term_debt": 335173000, "accounts_payable": 557839000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1183485000, "long_term_debt": 1385326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1939684000, "total_liabilities": 3123169000, "total_debt": 1720499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -631433000, "total_equity": 703205000, "shares_outstanding": 34278000, "operating_cash_flow": 32155000, "stock_based_compensation": 4115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -230667000, "dividends_paid": 30684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 147613000, "free_cash_flow": 47764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83523000", "ebitda": "118789000", "netIncome": "43515000", "grossProfit": "287884000", "depreciation": "None", "totalRevenue": "4409698000", "costOfRevenue": "4121814000", "interestIncome": "None", "incomeBeforeTax": "47992000", "interestExpense": "35531000", "operatingIncome": "83869000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1843000", "reportedCurrency": "USD", "netInterestIncome": "-35531000", "nonInterestIncome": "None", "operatingExpenses": "204015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4121814000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35266000", "sellingGeneralAndAdministrative": "72370000", "netIncomeFromContinuingOperations": "46149000" }, "balance": { "goodwill": "426063000", "inventory": "567018000", "commonStock": "631433000", "currentDebt": "None", "investments": "None", "totalAssets": "3828744000", "longTermDebt": "1385326000", "shortTermDebt": "335173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21660000", "reportedCurrency": "USD", "retainedEarnings": "-631433000", "totalLiabilities": "3123169000", "otherCurrentAssets": "116599000", "totalCurrentAssets": "1299937000", "currentLongTermDebt": "281200000", "longTermInvestments": "87781000", "shortTermInvestments": "None", "currentNetReceivables": "602206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528807000", "currentAccountsPayable": "557839000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2073977000", "totalShareholderEquity": "703205000", "capitalLeaseObligations": "407451000", "otherCurrentLiabilities": "212846000", "totalCurrentLiabilities": "1183485000", "otherNonCurrentLiabilities": "60310000", "totalNonCurrentLiabilities": "1939684000", "cashAndShortTermInvestments": "14114000", "commonStockSharesOutstanding": "34278000", "intangibleAssetsExcludingGoodwill": "21660000", "cashAndCashEquivalentsAtCarryingValue": "14114000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42347000", "profitLoss": "None", "dividendPayout": "30684000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-163674000", "operatingCashflow": "32155000", "capitalExpenditures": "15609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "147613000", "cashflowFromInvestment": "-230667000", "stockBasedCompensation": "4115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76902000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35266000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4145392000, "cost_of_revenue": 4051157000, "gross_profit": 94235000, "ebit": 24457000, "ebitda": 56943000, "pretax_income": -5239000, "tax_provision": 363000, "net_income": -8738000, "net_income_to_common": -8738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72822000, "total_current_assets": 1154917000, "total_assets": 3465632000, "short_term_debt": 281546000, "long_term_debt": 1184628000, "total_debt": 1466174000, "total_liabilities": 2701628000, "total_equity": 762077000, "shares_outstanding": 33963000, "goodwill_and_intangibles": 445617000 }, "cash_flow": { "operating_cash_flow": -182702000, "capital_expenditure": 16614000, "free_cash_flow": -166088000, "dividends_paid": 30729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269039, "ticker_id": 1764, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24457000", "ebitda": "56943000", "netIncome": "-8738000", "grossProfit": "94235000", "depreciation": "None", "totalRevenue": "4145392000", "costOfRevenue": "4051157000", "interestIncome": "None", "incomeBeforeTax": "-5239000", "interestExpense": "29696000", "operatingIncome": "26101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-29696000", "nonInterestIncome": "None", "operatingExpenses": "68134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4051157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32486000", "sellingGeneralAndAdministrative": "69781000", "netIncomeFromContinuingOperations": "-5602000" }, "balance": { "goodwill": "426768000", "inventory": "403955000", "commonStock": "622499000", "currentDebt": "None", "investments": "None", "totalAssets": "3465632000", "longTermDebt": "1184628000", "shortTermDebt": "281546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18849000", "reportedCurrency": "USD", "retainedEarnings": "-622499000", "totalLiabilities": "2701628000", "otherCurrentAssets": "116206000", "totalCurrentAssets": "1154917000", "currentLongTermDebt": "226000000", "longTermInvestments": "88128000", "shortTermInvestments": "None", "currentNetReceivables": "561934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2310715000", "currentAccountsPayable": "475452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1802576000", "totalShareholderEquity": "762077000", "capitalLeaseObligations": "391948000", "otherCurrentLiabilities": "161114000", "totalCurrentLiabilities": "986031000", "otherNonCurrentLiabilities": "57467000", "totalNonCurrentLiabilities": "1715597000", "cashAndShortTermInvestments": "72822000", "commonStockSharesOutstanding": "33963000", "intangibleAssetsExcludingGoodwill": "18849000", "cashAndCashEquivalentsAtCarryingValue": "72822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5602000", "profitLoss": "None", "dividendPayout": "30729000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7257000", "operatingCashflow": "-182702000", "capitalExpenditures": "16614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237389000", "cashflowFromInvestment": "-1507000", "stockBasedCompensation": "2596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4145392000, "cost_of_revenue": 4051157000, "gross_profit": 94235000, "research_and_development": null, "selling_general_admin": 69781000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24457000, "depreciation_amortisation": 32486000, "ebitda": 56943000, "interest_expense": 29696000, "interest_income": null, "other_non_operating": null, "pretax_income": -5239000, "tax_provision": 363000, "effective_tax_rate": null, "net_income": -8738000, "net_income_continuing_ops": -5602000, "net_income_to_common": -8738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72822000, "short_term_investments": null, "net_receivables": 561934000, "inventory": 403955000, "other_current_assets": null, "total_current_assets": 1154917000, "net_ppe": null, "goodwill": 426768000, "intangible_assets": 18849000, "goodwill_and_intangibles": 445617000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2310715000, "total_assets": 3465632000, "short_term_debt": 281546000, "accounts_payable": 475452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 986031000, "long_term_debt": 1184628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1715597000, "total_liabilities": 2701628000, "total_debt": 1466174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -622499000, "total_equity": 762077000, "shares_outstanding": 33963000, "operating_cash_flow": -182702000, "stock_based_compensation": 2596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1507000, "dividends_paid": 30729000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237389000, "free_cash_flow": -166088000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24457000", "ebitda": "56943000", "netIncome": "-8738000", "grossProfit": "94235000", "depreciation": "None", "totalRevenue": "4145392000", "costOfRevenue": "4051157000", "interestIncome": "None", "incomeBeforeTax": "-5239000", "interestExpense": "29696000", "operatingIncome": "26101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "363000", "reportedCurrency": "USD", "netInterestIncome": "-29696000", "nonInterestIncome": "None", "operatingExpenses": "68134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4051157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32486000", "sellingGeneralAndAdministrative": "69781000", "netIncomeFromContinuingOperations": "-5602000" }, "balance": { "goodwill": "426768000", "inventory": "403955000", "commonStock": "622499000", "currentDebt": "None", "investments": "None", "totalAssets": "3465632000", "longTermDebt": "1184628000", "shortTermDebt": "281546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18849000", "reportedCurrency": "USD", "retainedEarnings": "-622499000", "totalLiabilities": "2701628000", "otherCurrentAssets": "116206000", "totalCurrentAssets": "1154917000", "currentLongTermDebt": "226000000", "longTermInvestments": "88128000", "shortTermInvestments": "None", "currentNetReceivables": "561934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2310715000", "currentAccountsPayable": "475452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1802576000", "totalShareholderEquity": "762077000", "capitalLeaseObligations": "391948000", "otherCurrentLiabilities": "161114000", "totalCurrentLiabilities": "986031000", "otherNonCurrentLiabilities": "57467000", "totalNonCurrentLiabilities": "1715597000", "cashAndShortTermInvestments": "72822000", "commonStockSharesOutstanding": "33963000", "intangibleAssetsExcludingGoodwill": "18849000", "cashAndCashEquivalentsAtCarryingValue": "72822000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5602000", "profitLoss": "None", "dividendPayout": "30729000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-7257000", "operatingCashflow": "-182702000", "capitalExpenditures": "16614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237389000", "cashflowFromInvestment": "-1507000", "stockBasedCompensation": "2596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30729000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1818000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32486000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4409112000, "cost_of_revenue": 4128715000, "gross_profit": 280397000, "ebit": 81731000, "ebitda": 110869000, "pretax_income": 61063000, "tax_provision": 5785000, "net_income": 55278000, "net_income_to_common": 55278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19642000, "total_current_assets": 1097828000, "total_assets": 3532326000, "short_term_debt": 76744000, "long_term_debt": 1122720000, "total_debt": 1199464000, "total_liabilities": 2731666000, "total_equity": 798832000, "shares_outstanding": 34080000, "goodwill_and_intangibles": 449933000 }, "cash_flow": { "operating_cash_flow": 167403000, "capital_expenditure": 347281000, "free_cash_flow": 514684000, "dividends_paid": 29754000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269040, "ticker_id": 1764, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81731000", "ebitda": "110869000", "netIncome": "55278000", "grossProfit": "280397000", "depreciation": "None", "totalRevenue": "4409112000", "costOfRevenue": "4128715000", "interestIncome": "None", "incomeBeforeTax": "61063000", "interestExpense": "20668000", "operatingIncome": "81612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5785000", "reportedCurrency": "USD", "netInterestIncome": "-20668000", "nonInterestIncome": "None", "operatingExpenses": "198785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29138000", "sellingGeneralAndAdministrative": "81302000", "netIncomeFromContinuingOperations": "55278000" }, "balance": { "goodwill": "429215000", "inventory": "397314000", "commonStock": "658670000", "currentDebt": "None", "investments": "None", "totalAssets": "3532326000", "longTermDebt": "1122720000", "shortTermDebt": "76744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20718000", "reportedCurrency": "USD", "retainedEarnings": "-658670000", "totalLiabilities": "2731666000", "otherCurrentAssets": "120966000", "totalCurrentAssets": "1097828000", "currentLongTermDebt": "16800000", "longTermInvestments": "94354000", "shortTermInvestments": "None", "currentNetReceivables": "559906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434498000", "currentAccountsPayable": "648717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1538144000", "totalShareholderEquity": "798832000", "capitalLeaseObligations": "398624000", "otherCurrentLiabilities": "257329000", "totalCurrentLiabilities": "982790000", "otherNonCurrentLiabilities": "61160000", "totalNonCurrentLiabilities": "1748876000", "cashAndShortTermInvestments": "19642000", "commonStockSharesOutstanding": "34080000", "intangibleAssetsExcludingGoodwill": "20718000", "cashAndCashEquivalentsAtCarryingValue": "19642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52051000", "profitLoss": "None", "dividendPayout": "29754000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3156000", "operatingCashflow": "167403000", "capitalExpenditures": "347281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209501000", "cashflowFromInvestment": "-370573000", "stockBasedCompensation": "4944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29754000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4409112000, "cost_of_revenue": 4128715000, "gross_profit": 280397000, "research_and_development": null, "selling_general_admin": 81302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81731000, "depreciation_amortisation": 29138000, "ebitda": 110869000, "interest_expense": 20668000, "interest_income": null, "other_non_operating": null, "pretax_income": 61063000, "tax_provision": 5785000, "effective_tax_rate": null, "net_income": 55278000, "net_income_continuing_ops": 55278000, "net_income_to_common": 55278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19642000, "short_term_investments": null, "net_receivables": 559906000, "inventory": 397314000, "other_current_assets": null, "total_current_assets": 1097828000, "net_ppe": null, "goodwill": 429215000, "intangible_assets": 20718000, "goodwill_and_intangibles": 449933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2434498000, "total_assets": 3532326000, "short_term_debt": 76744000, "accounts_payable": 648717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 982790000, "long_term_debt": 1122720000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1748876000, "total_liabilities": 2731666000, "total_debt": 1199464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -658670000, "total_equity": 798832000, "shares_outstanding": 34080000, "operating_cash_flow": 167403000, "stock_based_compensation": 4944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 347281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370573000, "dividends_paid": 29754000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209501000, "free_cash_flow": 514684000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81731000", "ebitda": "110869000", "netIncome": "55278000", "grossProfit": "280397000", "depreciation": "None", "totalRevenue": "4409112000", "costOfRevenue": "4128715000", "interestIncome": "None", "incomeBeforeTax": "61063000", "interestExpense": "20668000", "operatingIncome": "81612000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5785000", "reportedCurrency": "USD", "netInterestIncome": "-20668000", "nonInterestIncome": "None", "operatingExpenses": "198785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4128715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29138000", "sellingGeneralAndAdministrative": "81302000", "netIncomeFromContinuingOperations": "55278000" }, "balance": { "goodwill": "429215000", "inventory": "397314000", "commonStock": "658670000", "currentDebt": "None", "investments": "None", "totalAssets": "3532326000", "longTermDebt": "1122720000", "shortTermDebt": "76744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20718000", "reportedCurrency": "USD", "retainedEarnings": "-658670000", "totalLiabilities": "2731666000", "otherCurrentAssets": "120966000", "totalCurrentAssets": "1097828000", "currentLongTermDebt": "16800000", "longTermInvestments": "94354000", "shortTermInvestments": "None", "currentNetReceivables": "559906000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2434498000", "currentAccountsPayable": "648717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1538144000", "totalShareholderEquity": "798832000", "capitalLeaseObligations": "398624000", "otherCurrentLiabilities": "257329000", "totalCurrentLiabilities": "982790000", "otherNonCurrentLiabilities": "61160000", "totalNonCurrentLiabilities": "1748876000", "cashAndShortTermInvestments": "19642000", "commonStockSharesOutstanding": "34080000", "intangibleAssetsExcludingGoodwill": "20718000", "cashAndCashEquivalentsAtCarryingValue": "19642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52051000", "profitLoss": "None", "dividendPayout": "29754000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3156000", "operatingCashflow": "167403000", "capitalExpenditures": "347281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "209501000", "cashflowFromInvestment": "-370573000", "stockBasedCompensation": "4944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29754000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2845000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29138000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 4221045000, "cost_of_revenue": 3992525000, "gross_profit": 228520000, "ebit": 49157000, "ebitda": 76664000, "pretax_income": 28068000, "tax_provision": 1260000, "net_income": 26808000, "net_income_to_common": 26808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11298000, "total_current_assets": 1042416999, "total_assets": 3050901000, "short_term_debt": 125773000, "long_term_debt": 831294000, "total_debt": 957067000, "total_liabilities": 2276426000, "total_equity": 773320000, "shares_outstanding": 34063000, "goodwill_and_intangibles": 449950000 }, "cash_flow": { "operating_cash_flow": 97088000, "capital_expenditure": 17454000, "free_cash_flow": 114542000, "dividends_paid": 28635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269042, "ticker_id": 1764, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49157000", "ebitda": "76664000", "netIncome": "26808000", "grossProfit": "228520000", "depreciation": "None", "totalRevenue": "4221045000", "costOfRevenue": "3992525000", "interestIncome": "19909000", "incomeBeforeTax": "28068000", "interestExpense": "21089000", "operatingIncome": "47977000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1260000", "reportedCurrency": "USD", "netInterestIncome": "-21089000", "nonInterestIncome": "None", "operatingExpenses": "180543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3992525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27507000", "sellingGeneralAndAdministrative": "63479000", "netIncomeFromContinuingOperations": "26808000" }, "balance": { "goodwill": "429215000", "inventory": "390849000", "commonStock": "633027000", "currentDebt": "None", "investments": "None", "totalAssets": "3050901000", "longTermDebt": "831294000", "shortTermDebt": "125773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20735000", "reportedCurrency": "USD", "retainedEarnings": "-772807000", "totalLiabilities": "2276426000", "otherCurrentAssets": "118790999", "totalCurrentAssets": "1042416999", "currentLongTermDebt": "65700000", "longTermInvestments": "71017000", "shortTermInvestments": "None", "currentNetReceivables": "521479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008484001", "currentAccountsPayable": "558228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1450040000", "shortLongTermDebtTotal": "1305697000", "totalShareholderEquity": "773320000", "capitalLeaseObligations": "408703000", "otherCurrentLiabilities": "232574000", "totalCurrentLiabilities": "916575000", "otherNonCurrentLiabilities": "52795000", "totalNonCurrentLiabilities": "1359851000", "cashAndShortTermInvestments": "11298000", "commonStockSharesOutstanding": "34063000", "intangibleAssetsExcludingGoodwill": "20735000", "cashAndCashEquivalentsAtCarryingValue": "11298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26808000", "profitLoss": "None", "dividendPayout": "28635000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-46983000", "operatingCashflow": "97088000", "capitalExpenditures": "17454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82600000", "cashflowFromInvestment": "-121807000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4221045000, "cost_of_revenue": 3992525000, "gross_profit": 228520000, "research_and_development": null, "selling_general_admin": 63479000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49157000, "depreciation_amortisation": 27507000, "ebitda": 76664000, "interest_expense": 21089000, "interest_income": null, "other_non_operating": null, "pretax_income": 28068000, "tax_provision": 1260000, "effective_tax_rate": null, "net_income": 26808000, "net_income_continuing_ops": 26808000, "net_income_to_common": 26808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11298000, "short_term_investments": null, "net_receivables": 521479000, "inventory": 390849000, "other_current_assets": null, "total_current_assets": 1042416999, "net_ppe": null, "goodwill": 429215000, "intangible_assets": 20735000, "goodwill_and_intangibles": 449950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2008484001, "total_assets": 3050901000, "short_term_debt": 125773000, "accounts_payable": 558228000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 916575000, "long_term_debt": 831294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1359851000, "total_liabilities": 2276426000, "total_debt": 957067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -772807000, "total_equity": 773320000, "shares_outstanding": 34063000, "operating_cash_flow": 97088000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121807000, "dividends_paid": 28635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82600000, "free_cash_flow": 114542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49157000", "ebitda": "76664000", "netIncome": "26808000", "grossProfit": "228520000", "depreciation": "None", "totalRevenue": "4221045000", "costOfRevenue": "3992525000", "interestIncome": "19909000", "incomeBeforeTax": "28068000", "interestExpense": "21089000", "operatingIncome": "47977000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1260000", "reportedCurrency": "USD", "netInterestIncome": "-21089000", "nonInterestIncome": "None", "operatingExpenses": "180543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3992525000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27507000", "sellingGeneralAndAdministrative": "63479000", "netIncomeFromContinuingOperations": "26808000" }, "balance": { "goodwill": "429215000", "inventory": "390849000", "commonStock": "633027000", "currentDebt": "None", "investments": "None", "totalAssets": "3050901000", "longTermDebt": "831294000", "shortTermDebt": "125773000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20735000", "reportedCurrency": "USD", "retainedEarnings": "-772807000", "totalLiabilities": "2276426000", "otherCurrentAssets": "118790999", "totalCurrentAssets": "1042416999", "currentLongTermDebt": "65700000", "longTermInvestments": "71017000", "shortTermInvestments": "None", "currentNetReceivables": "521479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2008484001", "currentAccountsPayable": "558228000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1450040000", "shortLongTermDebtTotal": "1305697000", "totalShareholderEquity": "773320000", "capitalLeaseObligations": "408703000", "otherCurrentLiabilities": "232574000", "totalCurrentLiabilities": "916575000", "otherNonCurrentLiabilities": "52795000", "totalNonCurrentLiabilities": "1359851000", "cashAndShortTermInvestments": "11298000", "commonStockSharesOutstanding": "34063000", "intangibleAssetsExcludingGoodwill": "20735000", "cashAndCashEquivalentsAtCarryingValue": "11298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26808000", "profitLoss": "None", "dividendPayout": "28635000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-46983000", "operatingCashflow": "97088000", "capitalExpenditures": "17454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82600000", "cashflowFromInvestment": "-121807000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27507000", "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": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "income_statement": { "revenue": 3831690000, "cost_of_revenue": 3589031000, "gross_profit": 242659000, "ebit": 63886000, "ebitda": 90683000, "pretax_income": 42080000, "tax_provision": 691000, "net_income": 41389000, "net_income_to_common": 41389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11044000, "total_current_assets": 900987000, "total_assets": 2936910000, "short_term_debt": 149502000, "long_term_debt": 741867000, "total_debt": 891369000, "total_liabilities": 2161378000, "total_equity": 774706000, "shares_outstanding": 34006000, "goodwill_and_intangibles": 450468000 }, "cash_flow": { "operating_cash_flow": 265262000, "capital_expenditure": 22106000, "free_cash_flow": 287368000, "dividends_paid": 27473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 269043, "ticker_id": 1764, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:40.111451+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63886000", "ebitda": "90683000", "netIncome": "41389000", "grossProfit": "242659000", "depreciation": "None", "totalRevenue": "3831690000", "costOfRevenue": "3589031000", "interestIncome": "20602000", "incomeBeforeTax": "42080000", "interestExpense": "21806000", "operatingIncome": "62682000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "691000", "reportedCurrency": "USD", "netInterestIncome": "-21806000", "nonInterestIncome": "None", "operatingExpenses": "179977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1204000", "costofGoodsAndServicesSold": "3589031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26797000", "sellingGeneralAndAdministrative": "177075000", "netIncomeFromContinuingOperations": "41389000" }, "balance": { "goodwill": "427715000", "inventory": "343866000", "commonStock": "634500000", "currentDebt": "None", "investments": "None", "totalAssets": "2936910000", "longTermDebt": "741867000", "shortTermDebt": "149502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22753000", "reportedCurrency": "USD", "retainedEarnings": "-774031000", "totalLiabilities": "2161378000", "otherCurrentAssets": "115285000", "totalCurrentAssets": "900987000", "currentLongTermDebt": "89400000", "longTermInvestments": "70686000", "shortTermInvestments": "None", "currentNetReceivables": "430792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2035923000", "currentAccountsPayable": "398648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1199986000", "shortLongTermDebtTotal": "1369483000", "totalShareholderEquity": "774706000", "capitalLeaseObligations": "419216000", "otherCurrentLiabilities": "206196000", "totalCurrentLiabilities": "754346000", "otherNonCurrentLiabilities": "599006000", "totalNonCurrentLiabilities": "1407032000", "cashAndShortTermInvestments": "11044000", "commonStockSharesOutstanding": "34006000", "intangibleAssetsExcludingGoodwill": "22753000", "cashAndCashEquivalentsAtCarryingValue": "11044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41389000", "profitLoss": "None", "dividendPayout": "27473000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "41384000", "operatingCashflow": "265262000", "capitalExpenditures": "22106000", "changeInReceivables": "260000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165784000", "cashflowFromInvestment": "-95504000", "stockBasedCompensation": "2067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3831690000, "cost_of_revenue": 3589031000, "gross_profit": 242659000, "research_and_development": null, "selling_general_admin": 177075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63886000, "depreciation_amortisation": 26797000, "ebitda": 90683000, "interest_expense": 21806000, "interest_income": null, "other_non_operating": null, "pretax_income": 42080000, "tax_provision": 691000, "effective_tax_rate": null, "net_income": 41389000, "net_income_continuing_ops": 41389000, "net_income_to_common": 41389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11044000, "short_term_investments": null, "net_receivables": 430792000, "inventory": 343866000, "other_current_assets": null, "total_current_assets": 900987000, "net_ppe": null, "goodwill": 427715000, "intangible_assets": 22753000, "goodwill_and_intangibles": 450468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2035923000, "total_assets": 2936910000, "short_term_debt": 149502000, "accounts_payable": 398648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754346000, "long_term_debt": 741867000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1407032000, "total_liabilities": 2161378000, "total_debt": 891369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -774031000, "total_equity": 774706000, "shares_outstanding": 34006000, "operating_cash_flow": 265262000, "stock_based_compensation": 2067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95504000, "dividends_paid": 27473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165784000, "free_cash_flow": 287368000, "net_change_in_cash": 3974000 }, "raw_data": { "income": { "ebit": "63886000", "ebitda": "90683000", "netIncome": "41389000", "grossProfit": "242659000", "depreciation": "None", "totalRevenue": "3831690000", "costOfRevenue": "3589031000", "interestIncome": "20602000", "incomeBeforeTax": "42080000", "interestExpense": "21806000", "operatingIncome": "62682000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "691000", "reportedCurrency": "USD", "netInterestIncome": "-21806000", "nonInterestIncome": "None", "operatingExpenses": "179977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1204000", "costofGoodsAndServicesSold": "3589031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26797000", "sellingGeneralAndAdministrative": "177075000", "netIncomeFromContinuingOperations": "41389000" }, "balance": { "goodwill": "427715000", "inventory": "343866000", "commonStock": "634500000", "currentDebt": "None", "investments": "None", "totalAssets": "2936910000", "longTermDebt": "741867000", "shortTermDebt": "149502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "22753000", "reportedCurrency": "USD", "retainedEarnings": "-774031000", "totalLiabilities": "2161378000", "otherCurrentAssets": "115285000", "totalCurrentAssets": "900987000", "currentLongTermDebt": "89400000", "longTermInvestments": "70686000", "shortTermInvestments": "None", "currentNetReceivables": "430792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2035923000", "currentAccountsPayable": "398648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1199986000", "shortLongTermDebtTotal": "1369483000", "totalShareholderEquity": "774706000", "capitalLeaseObligations": "419216000", "otherCurrentLiabilities": "206196000", "totalCurrentLiabilities": "754346000", "otherNonCurrentLiabilities": "599006000", "totalNonCurrentLiabilities": "1407032000", "cashAndShortTermInvestments": "11044000", "commonStockSharesOutstanding": "34006000", "intangibleAssetsExcludingGoodwill": "22753000", "cashAndCashEquivalentsAtCarryingValue": "11044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41389000", "profitLoss": "None", "dividendPayout": "27473000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "41384000", "operatingCashflow": "265262000", "capitalExpenditures": "22106000", "changeInReceivables": "260000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165784000", "cashflowFromInvestment": "-95504000", "stockBasedCompensation": "2067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3974000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }