{ "ticker": { "uuid": "0653a3a8-5f14-41cf-a7ad-0735543f147a", "symbol": "NEXA", "name": "Nexa Resources SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0653a3a8-5f14-41cf-a7ad-0735543f147a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0653a3a8-5f14-41cf-a7ad-0735543f147a/" }, "ticker_metadata": { "id": 2834, "uuid": "0653a3a8-5f14-41cf-a7ad-0735543f147a", "symbol": "NEXA", "name": "Nexa Resources SA", "asset_type": "equity", "market_cap": 2013067000, "stock_exchange_id": 3, "industry": "Other Industrial Metals & Mining", "sector": "Basic Materials", "description": "Nexa Resources SA is dedicated to the zinc mining and smelting business. The company is headquartered in Luxembourg City, Luxembourg.", "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": "0653a3a8-5f14-41cf-a7ad-0735543f147a", "symbol": "NEXA", "name": "Nexa Resources SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/0653a3a8-5f14-41cf-a7ad-0735543f147a/", "api_url": "https://sharemaestro.com/factors/api/tickers/0653a3a8-5f14-41cf-a7ad-0735543f147a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.99, "value": 0.96, "quality": 0.85, "momentum": 0.96, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.05, "market_cap": 1728328950, "pe_ratio": 8.2269, "earnings_yield": 0.1216, "ebitda_to_ev": 0.351, "shareholder_yield": 0.0353, "roe": 0.1841, "piotroski_f_score": 6, "momentum_12_1": 2.0273, "volatility_252d": 0.696 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.346193+00:00", "batch_id": "" }, "size": { "price_close": 13.05, "market_cap": 1728328950, "market_cap_usd": 1728328950, "enterprise_value": 3123073950, "shares_outstanding": 132439000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.2269, "pb_ratio": 1.5147, "ptbv_ratio": 2.1309, "ps_ratio": 0.5327, "pcf_ratio": 3.1795, "pfcf_ratio": 1.8473, "ev_ebitda": 2.8487, "ev_ebit": 4.1685, "ev_sales": 0.9626, "ev_fcf": 3.3381, "earnings_yield": 0.1216, "fcf_yield": 0.2996, "price_to_sales": 0.5327, "price_to_book": 1.5147, "price_to_cashflow": 3.1795, "ebitda_to_ev": 0.351, "sales_yield": 1.0388 }, "yield": { "dividend_yield": 0.0353, "buyback_yield": 0, "shareholder_yield": 0.0353, "debt_paydown_yield": null, "total_yield": 0.0353 }, "quality": { "gross_margin": 0.2262, "operating_margin": 0.2309, "net_margin": 0.0648, "ebitda_margin": 0.3379, "fcf_margin": 0.2884, "roe": 0.1841, "roa": 0.0398, "roic": 0.1933, "roc_greenblatt": null, "asset_turnover": 0.6144, "cash_conversion": 4.4534, "accruals_ratio": -0.0632, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.0354, "earnings_stability_5y": 12.8799, "revenue_stability_5y": 0.1454, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.139, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.359, "net_debt_to_ebitda": 1.2722, "debt_to_assets": 0.338, "interest_coverage": 2.7116, "current_ratio": 0.8515, "quick_ratio": 0.5441, "net_debt": 1394745000, "local_beta": 0.0017, "volatility_252d": 0.696, "volatility_60d": 1.7254, "max_drawdown_12m": -0.3267, "risk_adjusted_momentum": 2.9128 }, "growth": { "revenue_growth_1y": 0.153, "revenue_growth_3y_cagr": -0.0044, "revenue_growth_5y_cagr": 0.0894, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.3871, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8332, "book_value_growth_1y": 0.2322, "revenue_growth": 0.153, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0893, "price_return_3m": 0.2006, "price_return_6m": 0.7877, "price_return_9m": 1.6963, "price_return_12m": 1.7569, "price_return_12m_ex1m": 2.0273, "momentum_6m": 0.7877, "momentum_12m": 1.7569, "momentum_12_1": 2.0273, "distance_from_52w_high": -0.1844, "distance_from_52w_low": 1.8004, "relative_strength": 1.6569 }, "raw_ttm": { "revenue_ttm": 3244333000, "gross_profit_ttm": 733717000, "ebit_ttm": 749205000, "ebitda_ttm": 1096334000, "net_income_ttm": 210083000, "eps_diluted_ttm": 1.5863, "operating_cash_flow_ttm": 543579444, "capital_expenditure_ttm": 392001444, "fcf_ttm": 935580888, "dividends_paid_ttm": 61028491, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 276298000, "cash_and_equivalents": 390079000, "total_current_assets": 1204774000, "total_current_liabilities": 1414919000, "net_ppe": null, "total_assets": 5280249000, "total_debt": 1784824000, "total_equity": 1141019000, "net_working_capital": -445877000, "book_value_per_share": 8.6154, "retained_earnings": -1018545000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811087000, "tangible_book_per_share": 6.1242 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 39, "rank_ptbv": 44, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 14, "rank_fcf_yield": 9, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 80, "rank_fcf_margin": 31, "rank_piotroski": 39, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 4, "quality_composite": 15, "momentum_composite": 4, "growth_composite": 24, "yield_composite": 15, "svqf_composite": 7, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 3, "overall_composite": 1, "quality_value_composite": 0.9033, "os_score": 0.99, "value_percentile": 0.96, "quality_percentile": 0.85, "momentum_percentile": 0.96, "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": 24, "small_cap_core_rank": 4, "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": 3, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4624, "ticker_id": 2834, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.346193+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.05, "market_cap": 1728328950, "market_cap_usd": 1728328950, "enterprise_value": 3123073950, "shares_outstanding": 132439000, "fx_rate_to_usd": null, "pe_ratio": 8.22688628, "pb_ratio": 1.51472408, "ptbv_ratio": 2.13087986, "ps_ratio": 0.53272243, "pcf_ratio": 3.17953331, "pfcf_ratio": 1.84733247, "ev_ebitda": 2.84865192, "ev_ebit": 4.16851723, "ev_sales": 0.96262435, "ev_fcf": 3.33811217, "earnings_yield": 0.12155267, "fcf_yield": 0.29957052, "dividend_yield": 0.03531069, "buyback_yield": 0, "shareholder_yield": 0.03531069, "debt_paydown_yield": null, "total_yield": 0.03531069, "gross_margin": 0.22615342, "operating_margin": 0.23092728, "net_margin": 0.06475383, "ebitda_margin": 0.33792277, "fcf_margin": 0.28837388, "roe": 0.18411876, "roa": 0.03978657, "roic": 0.19333392, "roc_greenblatt": null, "asset_turnover": 0.61442803, "cash_conversion": 4.45338694, "accruals_ratio": -0.06315923, "sbc_to_revenue": null, "debt_to_equity": 3.35898964, "net_debt_to_ebitda": 1.27218986, "debt_to_assets": 0.33801891, "interest_coverage": 2.71158315, "current_ratio": 0.85147913, "quick_ratio": 0.54407496, "net_debt": 1394745000, "revenue_growth_1y": 0.15300194, "revenue_growth_3y_cagr": -0.00439759, "revenue_growth_5y_cagr": 0.08944698, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.38709219, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.83323888, "book_value_growth_1y": 0.23221162, "piotroski_f_score": 6, "altman_z_score": 1.03541289, "earnings_stability_5y": 12.879908, "revenue_stability_5y": 0.145412, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0893231, "price_return_3m": 0.20055198, "price_return_6m": 0.78767123, "price_return_9m": 1.69628099, "price_return_12m": 1.75688694, "price_return_12m_ex1m": 2.02729424, "distance_from_52w_high": -0.184375, "distance_from_52w_low": 1.80042918, "relative_strength": 1.65692336, "local_beta": 0.0017, "volatility_252d": 0.696002, "volatility_60d": 1.725432, "max_drawdown_12m": -0.32673993, "revenue_ttm": 3244333000, "gross_profit_ttm": 733717000, "ebit_ttm": 749205000, "ebitda_ttm": 1096334000, "net_income_ttm": 210083000, "eps_diluted_ttm": 1.58626235, "operating_cash_flow_ttm": 543579444, "capital_expenditure_ttm": 392001444, "fcf_ttm": 935580888, "dividends_paid_ttm": 61028491, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 276298000, "cash_and_equivalents": 390079000, "total_current_assets": 1204774000, "total_current_liabilities": 1414919000, "net_ppe": null, "total_assets": 5280249000, "total_debt": 1784824000, "total_equity": 1141019000, "net_working_capital": -445877000, "book_value_per_share": 8.6154305, "retained_earnings": -1018545000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811087000, "tangible_book_per_share": 6.12423078, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 14, "rank_pb": 39, "rank_ptbv": 44, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 14, "rank_fcf_yield": 9, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 80, "rank_fcf_margin": 31, "rank_piotroski": 39, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 4, "quality_composite": 15, "momentum_composite": 4, "growth_composite": 24, "yield_composite": 15, "svqf_composite": 7, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 3, "overall_composite": 1, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 4, "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": 13.05, "os": 0.99, "value": 0.96, "quality": 0.85, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 8.2269, "earnings_yield": 0.1216, "shareholder_yield": 0.0353, "roe": 0.1841, "momentum_12_1": 2.0273, "complete_fields": { "id": 4624, "ticker_id": 2834, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:57.346193+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.05, "market_cap": 1728328950, "market_cap_usd": 1728328950, "enterprise_value": 3123073950, "shares_outstanding": 132439000, "fx_rate_to_usd": null, "pe_ratio": 8.22688628, "pb_ratio": 1.51472408, "ptbv_ratio": 2.13087986, "ps_ratio": 0.53272243, "pcf_ratio": 3.17953331, "pfcf_ratio": 1.84733247, "ev_ebitda": 2.84865192, "ev_ebit": 4.16851723, "ev_sales": 0.96262435, "ev_fcf": 3.33811217, "earnings_yield": 0.12155267, "fcf_yield": 0.29957052, "dividend_yield": 0.03531069, "buyback_yield": 0, "shareholder_yield": 0.03531069, "debt_paydown_yield": null, "total_yield": 0.03531069, "gross_margin": 0.22615342, "operating_margin": 0.23092728, "net_margin": 0.06475383, "ebitda_margin": 0.33792277, "fcf_margin": 0.28837388, "roe": 0.18411876, "roa": 0.03978657, "roic": 0.19333392, "roc_greenblatt": null, "asset_turnover": 0.61442803, "cash_conversion": 4.45338694, "accruals_ratio": -0.06315923, "sbc_to_revenue": null, "debt_to_equity": 3.35898964, "net_debt_to_ebitda": 1.27218986, "debt_to_assets": 0.33801891, "interest_coverage": 2.71158315, "current_ratio": 0.85147913, "quick_ratio": 0.54407496, "net_debt": 1394745000, "revenue_growth_1y": 0.15300194, "revenue_growth_3y_cagr": -0.00439759, "revenue_growth_5y_cagr": 0.08944698, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.38709219, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.83323888, "book_value_growth_1y": 0.23221162, "piotroski_f_score": 6, "altman_z_score": 1.03541289, "earnings_stability_5y": 12.879908, "revenue_stability_5y": 0.145412, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0893231, "price_return_3m": 0.20055198, "price_return_6m": 0.78767123, "price_return_9m": 1.69628099, "price_return_12m": 1.75688694, "price_return_12m_ex1m": 2.02729424, "distance_from_52w_high": -0.184375, "distance_from_52w_low": 1.80042918, "relative_strength": 1.65692336, "local_beta": 0.0017, "volatility_252d": 0.696002, "volatility_60d": 1.725432, "max_drawdown_12m": -0.32673993, "revenue_ttm": 3244333000, "gross_profit_ttm": 733717000, "ebit_ttm": 749205000, "ebitda_ttm": 1096334000, "net_income_ttm": 210083000, "eps_diluted_ttm": 1.58626235, "operating_cash_flow_ttm": 543579444, "capital_expenditure_ttm": 392001444, "fcf_ttm": 935580888, "dividends_paid_ttm": 61028491, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 276298000, "cash_and_equivalents": 390079000, "total_current_assets": 1204774000, "total_current_liabilities": 1414919000, "net_ppe": null, "total_assets": 5280249000, "total_debt": 1784824000, "total_equity": 1141019000, "net_working_capital": -445877000, "book_value_per_share": 8.6154305, "retained_earnings": -1018545000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 811087000, "tangible_book_per_share": 6.12423078, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 14, "rank_pb": 39, "rank_ptbv": 44, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 6, "rank_ev_ebit": 27, "rank_earnings_yield": 14, "rank_fcf_yield": 9, "rank_dividend_yield": 21, "rank_shareholder_yield": 22, "rank_total_yield": 22, "rank_roe": 22, "rank_roc": 50, "rank_roic": 17, "rank_gross_margin": 80, "rank_fcf_margin": 31, "rank_piotroski": 39, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 4, "quality_composite": 15, "momentum_composite": 4, "growth_composite": 24, "yield_composite": 15, "svqf_composite": 7, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 3, "overall_composite": 1, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 4, "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2994139000, "cost_of_revenue": 2459124000, "gross_profit": 535015000, "ebit": 409900000, "ebitda": 766511000, "pretax_income": 331749000, "tax_provision": 108605000, "net_income": 132626000, "net_income_to_common": 132626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515871000, "total_current_assets": 1272221000, "total_assets": 5274917000, "short_term_debt": 100931000, "long_term_debt": 1650569000, "total_debt": 1751500000, "total_liabilities": 3985354000, "total_equity": 1002934000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 877928000 }, "cash_flow": { "operating_cash_flow": 403838000, "capital_expenditure": 351869000, "free_cash_flow": 755707000, "dividends_paid": 34267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302367, "ticker_id": 2834, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "409900000", "ebitda": "766511000", "netIncome": "132626000", "grossProfit": "535015000", "depreciation": "None", "totalRevenue": "2994139000", "costOfRevenue": "2459124000", "interestIncome": "12986000", "incomeBeforeTax": "331749000", "interestExpense": "274816000", "operatingIncome": "409900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "108605000", "reportedCurrency": "USD", "netInterestIncome": "-274544000", "nonInterestIncome": "None", "operatingExpenses": "125115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2459124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356611000", "sellingGeneralAndAdministrative": "141605000", "netIncomeFromContinuingOperations": "223144000" }, "balance": { "goodwill": "306208000", "inventory": "414395000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5274917000", "longTermDebt": "1650569000", "shortTermDebt": "100931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "571720000", "reportedCurrency": "USD", "retainedEarnings": "-1107851000", "totalLiabilities": "3985354000", "otherCurrentAssets": "95868000", "totalCurrentAssets": "1272221000", "currentLongTermDebt": "27125000", "longTermInvestments": "37493000", "shortTermInvestments": "5687000", "currentNetReceivables": "240400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002696000", "currentAccountsPayable": "915413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827118000", "totalShareholderEquity": "1002934000", "capitalLeaseObligations": "121134000", "otherCurrentLiabilities": "432834000", "totalCurrentLiabilities": "1467344000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "2518010000", "cashAndShortTermInvestments": "515871000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "571720000", "cashAndCashEquivalentsAtCarryingValue": "515871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132626000", "profitLoss": "None", "dividendPayout": "34267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-83929000", "operatingCashflow": "403838000", "capitalExpenditures": "351869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200351000", "cashflowFromInvestment": "-320879000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2994139000, "cost_of_revenue": 2459124000, "gross_profit": 535015000, "research_and_development": null, "selling_general_admin": 141605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 409900000, "depreciation_amortisation": 356611000, "ebitda": 766511000, "interest_expense": 274816000, "interest_income": null, "other_non_operating": null, "pretax_income": 331749000, "tax_provision": 108605000, "effective_tax_rate": null, "net_income": 132626000, "net_income_continuing_ops": 223144000, "net_income_to_common": 132626000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515871000, "short_term_investments": 5687000, "net_receivables": 240400000, "inventory": 414395000, "other_current_assets": null, "total_current_assets": 1272221000, "net_ppe": null, "goodwill": 306208000, "intangible_assets": 571720000, "goodwill_and_intangibles": 877928000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4002696000, "total_assets": 5274917000, "short_term_debt": 100931000, "accounts_payable": 915413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1467344000, "long_term_debt": 1650569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2518010000, "total_liabilities": 3985354000, "total_debt": 1751500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107851000, "total_equity": 1002934000, "shares_outstanding": 132439000, "operating_cash_flow": 403838000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351869000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320879000, "dividends_paid": 34267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -200351000, "free_cash_flow": 755707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "409900000", "ebitda": "766511000", "netIncome": "132626000", "grossProfit": "535015000", "depreciation": "None", "totalRevenue": "2994139000", "costOfRevenue": "2459124000", "interestIncome": "12986000", "incomeBeforeTax": "331749000", "interestExpense": "274816000", "operatingIncome": "409900000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "108605000", "reportedCurrency": "USD", "netInterestIncome": "-274544000", "nonInterestIncome": "None", "operatingExpenses": "125115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2459124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "356611000", "sellingGeneralAndAdministrative": "141605000", "netIncomeFromContinuingOperations": "223144000" }, "balance": { "goodwill": "306208000", "inventory": "414395000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5274917000", "longTermDebt": "1650569000", "shortTermDebt": "100931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "571720000", "reportedCurrency": "USD", "retainedEarnings": "-1107851000", "totalLiabilities": "3985354000", "otherCurrentAssets": "95868000", "totalCurrentAssets": "1272221000", "currentLongTermDebt": "27125000", "longTermInvestments": "37493000", "shortTermInvestments": "5687000", "currentNetReceivables": "240400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002696000", "currentAccountsPayable": "915413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827118000", "totalShareholderEquity": "1002934000", "capitalLeaseObligations": "121134000", "otherCurrentLiabilities": "432834000", "totalCurrentLiabilities": "1467344000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "2518010000", "cashAndShortTermInvestments": "515871000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "571720000", "cashAndCashEquivalentsAtCarryingValue": "515871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132626000", "profitLoss": "None", "dividendPayout": "34267000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-83929000", "operatingCashflow": "403838000", "capitalExpenditures": "351869000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-200351000", "cashflowFromInvestment": "-320879000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356611000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2766481000, "cost_of_revenue": 2228410000, "gross_profit": 538071000, "ebit": 264330000, "ebitda": 608512000, "pretax_income": -71851000, "tax_provision": 115556000, "net_income": -205030000, "net_income_to_common": -205030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620537000, "total_current_assets": 1207268000, "total_assets": 4637465000, "short_term_debt": 83630000, "long_term_debt": 1711750000, "total_debt": 1795380000, "total_liabilities": 3577172000, "total_equity": 813930000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 834687000 }, "cash_flow": { "operating_cash_flow": 349720000, "capital_expenditure": 259010000, "free_cash_flow": 608730000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302372, "ticker_id": 2834, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264330000", "ebitda": "608512000", "netIncome": "-205030000", "grossProfit": "538071000", "depreciation": "None", "totalRevenue": "2766481000", "costOfRevenue": "2228410000", "interestIncome": "12210000", "incomeBeforeTax": "-71851000", "interestExpense": "210551000", "operatingIncome": "276386000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "115556000", "reportedCurrency": "USD", "netInterestIncome": "-223294000", "nonInterestIncome": "None", "operatingExpenses": "261685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2228410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344182000", "sellingGeneralAndAdministrative": "119953000", "netIncomeFromContinuingOperations": "-187407000" }, "balance": { "goodwill": "305397000", "inventory": "325196000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4637465000", "longTermDebt": "1711750000", "shortTermDebt": "83630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "529290000", "reportedCurrency": "USD", "retainedEarnings": "-1240990000", "totalLiabilities": "3577172000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "1207268000", "currentLongTermDebt": "27811000", "longTermInvestments": "34581000", "shortTermInvestments": "19693000", "currentNetReceivables": "148368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430197000", "currentAccountsPayable": "443288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858532000", "totalShareholderEquity": "813930000", "capitalLeaseObligations": "95899000", "otherCurrentLiabilities": "494343000", "totalCurrentLiabilities": "1145293000", "otherNonCurrentLiabilities": "135292000", "totalNonCurrentLiabilities": "2431879000", "cashAndShortTermInvestments": "620537000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "529290000", "cashAndCashEquivalentsAtCarryingValue": "620537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205030000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34728000", "operatingCashflow": "349720000", "capitalExpenditures": "259010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61936000", "cashflowFromInvestment": "-237610000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2766481000, "cost_of_revenue": 2228410000, "gross_profit": 538071000, "research_and_development": null, "selling_general_admin": 119953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264330000, "depreciation_amortisation": 344182000, "ebitda": 608512000, "interest_expense": 210551000, "interest_income": null, "other_non_operating": null, "pretax_income": -71851000, "tax_provision": 115556000, "effective_tax_rate": null, "net_income": -205030000, "net_income_continuing_ops": -187407000, "net_income_to_common": -205030000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620537000, "short_term_investments": 19693000, "net_receivables": 148368000, "inventory": 325196000, "other_current_assets": null, "total_current_assets": 1207268000, "net_ppe": null, "goodwill": 305397000, "intangible_assets": 529290000, "goodwill_and_intangibles": 834687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3430197000, "total_assets": 4637465000, "short_term_debt": 83630000, "accounts_payable": 443288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145293000, "long_term_debt": 1711750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2431879000, "total_liabilities": 3577172000, "total_debt": 1795380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1240990000, "total_equity": 813930000, "shares_outstanding": 132439000, "operating_cash_flow": 349720000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -237610000, "dividends_paid": 15529000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61936000, "free_cash_flow": 608730000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264330000", "ebitda": "608512000", "netIncome": "-205030000", "grossProfit": "538071000", "depreciation": "None", "totalRevenue": "2766481000", "costOfRevenue": "2228410000", "interestIncome": "12210000", "incomeBeforeTax": "-71851000", "interestExpense": "210551000", "operatingIncome": "276386000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "115556000", "reportedCurrency": "USD", "netInterestIncome": "-223294000", "nonInterestIncome": "None", "operatingExpenses": "261685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2228410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344182000", "sellingGeneralAndAdministrative": "119953000", "netIncomeFromContinuingOperations": "-187407000" }, "balance": { "goodwill": "305397000", "inventory": "325196000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4637465000", "longTermDebt": "1711750000", "shortTermDebt": "83630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "529290000", "reportedCurrency": "USD", "retainedEarnings": "-1240990000", "totalLiabilities": "3577172000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "1207268000", "currentLongTermDebt": "27811000", "longTermInvestments": "34581000", "shortTermInvestments": "19693000", "currentNetReceivables": "148368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430197000", "currentAccountsPayable": "443288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858532000", "totalShareholderEquity": "813930000", "capitalLeaseObligations": "95899000", "otherCurrentLiabilities": "494343000", "totalCurrentLiabilities": "1145293000", "otherNonCurrentLiabilities": "135292000", "totalNonCurrentLiabilities": "2431879000", "cashAndShortTermInvestments": "620537000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "529290000", "cashAndCashEquivalentsAtCarryingValue": "620537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-205030000", "profitLoss": "None", "dividendPayout": "15529000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34728000", "operatingCashflow": "349720000", "capitalExpenditures": "259010000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61936000", "cashflowFromInvestment": "-237610000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15529000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380395000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2573233000, "cost_of_revenue": 2274357000, "gross_profit": 298876000, "ebit": -105046000, "ebitda": 205429000, "pretax_income": -296084000, "tax_provision": -4274000, "net_income": -291968000, "net_income_to_common": -291968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457259000, "total_current_assets": 1059826000, "total_assets": 4840507000, "short_term_debt": 146962000, "long_term_debt": 1582370000, "total_debt": 1729332000, "total_liabilities": 3383873000, "total_equity": 1201921000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 329728000 }, "cash_flow": { "operating_cash_flow": 256198000, "capital_expenditure": 313237000, "free_cash_flow": 569435000, "dividends_paid": 23713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302377, "ticker_id": 2834, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-105046000", "ebitda": "205429000", "netIncome": "-291968000", "grossProfit": "298876000", "depreciation": "None", "totalRevenue": "2573233000", "costOfRevenue": "2274357000", "interestIncome": "14458000", "incomeBeforeTax": "-296084000", "interestExpense": "185331000", "operatingIncome": "-152562000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4274000", "reportedCurrency": "USD", "netInterestIncome": "-168570000", "nonInterestIncome": "None", "operatingExpenses": "451438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2274357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310475000", "sellingGeneralAndAdministrative": "122574000", "netIncomeFromContinuingOperations": "-262993000" }, "balance": { "goodwill": "307112000", "inventory": "339671000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4840507000", "longTermDebt": "1582370000", "shortTermDebt": "146962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22616000", "reportedCurrency": "USD", "retainedEarnings": "-1030435000", "totalLiabilities": "3383873000", "otherCurrentAssets": "94735000", "totalCurrentAssets": "1059826000", "currentLongTermDebt": "114594000", "longTermInvestments": "50544000", "shortTermInvestments": "11058000", "currentNetReceivables": "157103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3780681000", "currentAccountsPayable": "451603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734784000", "totalShareholderEquity": "1201921000", "capitalLeaseObligations": "9218000", "otherCurrentLiabilities": "389361000", "totalCurrentLiabilities": "1074882000", "otherNonCurrentLiabilities": "172438000", "totalNonCurrentLiabilities": "2308991000", "cashAndShortTermInvestments": "457259000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22616000", "cashAndCashEquivalentsAtCarryingValue": "457259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296084000", "profitLoss": "None", "dividendPayout": "23713000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "127002000", "operatingCashflow": "256198000", "capitalExpenditures": "313237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34636000", "cashflowFromInvestment": "-270352000", "stockBasedCompensation": "-572221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2573233000, "cost_of_revenue": 2274357000, "gross_profit": 298876000, "research_and_development": null, "selling_general_admin": 122574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -105046000, "depreciation_amortisation": 310475000, "ebitda": 205429000, "interest_expense": 185331000, "interest_income": null, "other_non_operating": null, "pretax_income": -296084000, "tax_provision": -4274000, "effective_tax_rate": null, "net_income": -291968000, "net_income_continuing_ops": -262993000, "net_income_to_common": -291968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457259000, "short_term_investments": 11058000, "net_receivables": 157103000, "inventory": 339671000, "other_current_assets": null, "total_current_assets": 1059826000, "net_ppe": null, "goodwill": 307112000, "intangible_assets": 22616000, "goodwill_and_intangibles": 329728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3780681000, "total_assets": 4840507000, "short_term_debt": 146962000, "accounts_payable": 451603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074882000, "long_term_debt": 1582370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2308991000, "total_liabilities": 3383873000, "total_debt": 1729332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1030435000, "total_equity": 1201921000, "shares_outstanding": 132439000, "operating_cash_flow": 256198000, "stock_based_compensation": -572221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 313237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270352000, "dividends_paid": 23713000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34636000, "free_cash_flow": 569435000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-105046000", "ebitda": "205429000", "netIncome": "-291968000", "grossProfit": "298876000", "depreciation": "None", "totalRevenue": "2573233000", "costOfRevenue": "2274357000", "interestIncome": "14458000", "incomeBeforeTax": "-296084000", "interestExpense": "185331000", "operatingIncome": "-152562000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4274000", "reportedCurrency": "USD", "netInterestIncome": "-168570000", "nonInterestIncome": "None", "operatingExpenses": "451438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2274357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "310475000", "sellingGeneralAndAdministrative": "122574000", "netIncomeFromContinuingOperations": "-262993000" }, "balance": { "goodwill": "307112000", "inventory": "339671000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4840507000", "longTermDebt": "1582370000", "shortTermDebt": "146962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22616000", "reportedCurrency": "USD", "retainedEarnings": "-1030435000", "totalLiabilities": "3383873000", "otherCurrentAssets": "94735000", "totalCurrentAssets": "1059826000", "currentLongTermDebt": "114594000", "longTermInvestments": "50544000", "shortTermInvestments": "11058000", "currentNetReceivables": "157103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3780681000", "currentAccountsPayable": "451603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734784000", "totalShareholderEquity": "1201921000", "capitalLeaseObligations": "9218000", "otherCurrentLiabilities": "389361000", "totalCurrentLiabilities": "1074882000", "otherNonCurrentLiabilities": "172438000", "totalNonCurrentLiabilities": "2308991000", "cashAndShortTermInvestments": "457259000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22616000", "cashAndCashEquivalentsAtCarryingValue": "457259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-296084000", "profitLoss": "None", "dividendPayout": "23713000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "127002000", "operatingCashflow": "256198000", "capitalExpenditures": "313237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34636000", "cashflowFromInvestment": "-270352000", "stockBasedCompensation": "-572221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23713000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "310475000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 3033990000, "cost_of_revenue": 2393936000, "gross_profit": 640054000, "ebit": 380012000, "ebitda": 672152000, "pretax_income": 227971000, "tax_provision": 150983000, "net_income": 49695000, "net_income_to_common": 49695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 497826000, "total_current_assets": 1220146000, "total_assets": 4891782000, "short_term_debt": 54501000, "long_term_debt": 1618419000, "total_debt": 1672920000, "total_liabilities": 3181528000, "total_equity": 1442245000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 369509000 }, "cash_flow": { "operating_cash_flow": 266630000, "capital_expenditure": 387063000, "free_cash_flow": 653693000, "dividends_paid": 68466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302382, "ticker_id": 2834, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "380012000", "ebitda": "672152000", "netIncome": "49695000", "grossProfit": "640054000", "depreciation": "None", "totalRevenue": "3033990000", "costOfRevenue": "2393936000", "interestIncome": "17893000", "incomeBeforeTax": "227971000", "interestExpense": "168694000", "operatingIncome": "360897000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150983000", "reportedCurrency": "USD", "netInterestIncome": "-143676000", "nonInterestIncome": "None", "operatingExpenses": "279157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292140000", "sellingGeneralAndAdministrative": "140884000", "netIncomeFromContinuingOperations": "227377000" }, "balance": { "goodwill": "344567000", "inventory": "395197000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4891782000", "longTermDebt": "1618419000", "shortTermDebt": "54501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24942000", "reportedCurrency": "USD", "retainedEarnings": "-741081000", "totalLiabilities": "3181528000", "otherCurrentAssets": "82866000", "totalCurrentAssets": "1220146000", "currentLongTermDebt": "24735000", "longTermInvestments": "46105000", "shortTermInvestments": "18062000", "currentNetReceivables": "226195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3671636000", "currentAccountsPayable": "413856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226623000", "shortLongTermDebtTotal": "1674280000", "totalShareholderEquity": "1442245000", "capitalLeaseObligations": "5021000", "otherCurrentLiabilities": "363609000", "totalCurrentLiabilities": "898764000", "otherNonCurrentLiabilities": "50528000", "totalNonCurrentLiabilities": "2282764000", "cashAndShortTermInvestments": "497826000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "24942000", "cashAndCashEquivalentsAtCarryingValue": "497826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227377000", "profitLoss": "None", "dividendPayout": "68466000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75071000", "operatingCashflow": "266630000", "capitalExpenditures": "387063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149234000", "cashflowFromInvestment": "-378934000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290937000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3033990000, "cost_of_revenue": 2393936000, "gross_profit": 640054000, "research_and_development": null, "selling_general_admin": 140884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 380012000, "depreciation_amortisation": 292140000, "ebitda": 672152000, "interest_expense": 168694000, "interest_income": null, "other_non_operating": null, "pretax_income": 227971000, "tax_provision": 150983000, "effective_tax_rate": null, "net_income": 49695000, "net_income_continuing_ops": 227377000, "net_income_to_common": 49695000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 497826000, "short_term_investments": 18062000, "net_receivables": 226195000, "inventory": 395197000, "other_current_assets": null, "total_current_assets": 1220146000, "net_ppe": null, "goodwill": 344567000, "intangible_assets": 24942000, "goodwill_and_intangibles": 369509000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3671636000, "total_assets": 4891782000, "short_term_debt": 54501000, "accounts_payable": 413856000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898764000, "long_term_debt": 1618419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2282764000, "total_liabilities": 3181528000, "total_debt": 1672920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -741081000, "total_equity": 1442245000, "shares_outstanding": 132439000, "operating_cash_flow": 266630000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 387063000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -378934000, "dividends_paid": 68466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149234000, "free_cash_flow": 653693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "380012000", "ebitda": "672152000", "netIncome": "49695000", "grossProfit": "640054000", "depreciation": "None", "totalRevenue": "3033990000", "costOfRevenue": "2393936000", "interestIncome": "17893000", "incomeBeforeTax": "227971000", "interestExpense": "168694000", "operatingIncome": "360897000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "150983000", "reportedCurrency": "USD", "netInterestIncome": "-143676000", "nonInterestIncome": "None", "operatingExpenses": "279157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2393936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "292140000", "sellingGeneralAndAdministrative": "140884000", "netIncomeFromContinuingOperations": "227377000" }, "balance": { "goodwill": "344567000", "inventory": "395197000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4891782000", "longTermDebt": "1618419000", "shortTermDebt": "54501000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24942000", "reportedCurrency": "USD", "retainedEarnings": "-741081000", "totalLiabilities": "3181528000", "otherCurrentAssets": "82866000", "totalCurrentAssets": "1220146000", "currentLongTermDebt": "24735000", "longTermInvestments": "46105000", "shortTermInvestments": "18062000", "currentNetReceivables": "226195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3671636000", "currentAccountsPayable": "413856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2226623000", "shortLongTermDebtTotal": "1674280000", "totalShareholderEquity": "1442245000", "capitalLeaseObligations": "5021000", "otherCurrentLiabilities": "363609000", "totalCurrentLiabilities": "898764000", "otherNonCurrentLiabilities": "50528000", "totalNonCurrentLiabilities": "2282764000", "cashAndShortTermInvestments": "497826000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "24942000", "cashAndCashEquivalentsAtCarryingValue": "497826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "227377000", "profitLoss": "None", "dividendPayout": "68466000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-75071000", "operatingCashflow": "266630000", "capitalExpenditures": "387063000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149234000", "cashflowFromInvestment": "-378934000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290937000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2622110000, "cost_of_revenue": 1989019000, "gross_profit": 633091000, "ebit": 438966000, "ebitda": 697677000, "pretax_income": 309291000, "tax_provision": 153204000, "net_income": 114332000, "net_income_to_common": 114332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 743817000, "total_current_assets": 1472809000, "total_assets": 4904836000, "short_term_debt": 62959000, "long_term_debt": 1652602000, "total_debt": 1715561000, "total_liabilities": 3260556000, "total_equity": 1386273000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 444501000 }, "cash_flow": { "operating_cash_flow": 492985000, "capital_expenditure": 485204000, "free_cash_flow": 978189000, "dividends_paid": 52344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302387, "ticker_id": 2834, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "438966000", "ebitda": "697677000", "netIncome": "114332000", "grossProfit": "633091000", "depreciation": "None", "totalRevenue": "2622110000", "costOfRevenue": "1989019000", "interestIncome": "7451000", "incomeBeforeTax": "309291000", "interestExpense": "142275000", "operatingIncome": "446193000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153204000", "reportedCurrency": "USD", "netInterestIncome": "-130803000", "nonInterestIncome": "None", "operatingExpenses": "186898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258711000", "sellingGeneralAndAdministrative": "129541000", "netIncomeFromContinuingOperations": "156087000" }, "balance": { "goodwill": "406228000", "inventory": "372502000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4904836000", "longTermDebt": "1652602000", "shortTermDebt": "62959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "38273000", "reportedCurrency": "USD", "retainedEarnings": "-746308000", "totalLiabilities": "3260556000", "otherCurrentAssets": "97411000", "totalCurrentAssets": "1472809000", "currentLongTermDebt": "27992000", "longTermInvestments": "3723000", "shortTermInvestments": "19202000", "currentNetReceivables": "239877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3432027000", "currentAccountsPayable": "411818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2016616000", "shortLongTermDebtTotal": "1718954000", "totalShareholderEquity": "1386273000", "capitalLeaseObligations": "19639000", "otherCurrentLiabilities": "416286000", "totalCurrentLiabilities": "989282000", "otherNonCurrentLiabilities": "23354000", "totalNonCurrentLiabilities": "2271274000", "cashAndShortTermInvestments": "743817000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "38273000", "cashAndCashEquivalentsAtCarryingValue": "743817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309291000", "profitLoss": "None", "dividendPayout": "52344000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-102068000", "operatingCashflow": "492985000", "capitalExpenditures": "485204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344134000", "cashflowFromInvestment": "-469274000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258711000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2622110000, "cost_of_revenue": 1989019000, "gross_profit": 633091000, "research_and_development": null, "selling_general_admin": 129541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 438966000, "depreciation_amortisation": 258711000, "ebitda": 697677000, "interest_expense": 142275000, "interest_income": null, "other_non_operating": null, "pretax_income": 309291000, "tax_provision": 153204000, "effective_tax_rate": null, "net_income": 114332000, "net_income_continuing_ops": 156087000, "net_income_to_common": 114332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 743817000, "short_term_investments": 19202000, "net_receivables": 239877000, "inventory": 372502000, "other_current_assets": null, "total_current_assets": 1472809000, "net_ppe": null, "goodwill": 406228000, "intangible_assets": 38273000, "goodwill_and_intangibles": 444501000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3432027000, "total_assets": 4904836000, "short_term_debt": 62959000, "accounts_payable": 411818000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 989282000, "long_term_debt": 1652602000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2271274000, "total_liabilities": 3260556000, "total_debt": 1715561000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -746308000, "total_equity": 1386273000, "shares_outstanding": 132439000, "operating_cash_flow": 492985000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 485204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -469274000, "dividends_paid": 52344000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -344134000, "free_cash_flow": 978189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "438966000", "ebitda": "697677000", "netIncome": "114332000", "grossProfit": "633091000", "depreciation": "None", "totalRevenue": "2622110000", "costOfRevenue": "1989019000", "interestIncome": "7451000", "incomeBeforeTax": "309291000", "interestExpense": "142275000", "operatingIncome": "446193000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "153204000", "reportedCurrency": "USD", "netInterestIncome": "-130803000", "nonInterestIncome": "None", "operatingExpenses": "186898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1989019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258711000", "sellingGeneralAndAdministrative": "129541000", "netIncomeFromContinuingOperations": "156087000" }, "balance": { "goodwill": "406228000", "inventory": "372502000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4904836000", "longTermDebt": "1652602000", "shortTermDebt": "62959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "38273000", "reportedCurrency": "USD", "retainedEarnings": "-746308000", "totalLiabilities": "3260556000", "otherCurrentAssets": "97411000", "totalCurrentAssets": "1472809000", "currentLongTermDebt": "27992000", "longTermInvestments": "3723000", "shortTermInvestments": "19202000", "currentNetReceivables": "239877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3432027000", "currentAccountsPayable": "411818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2016616000", "shortLongTermDebtTotal": "1718954000", "totalShareholderEquity": "1386273000", "capitalLeaseObligations": "19639000", "otherCurrentLiabilities": "416286000", "totalCurrentLiabilities": "989282000", "otherNonCurrentLiabilities": "23354000", "totalNonCurrentLiabilities": "2271274000", "cashAndShortTermInvestments": "743817000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "38273000", "cashAndCashEquivalentsAtCarryingValue": "743817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309291000", "profitLoss": "None", "dividendPayout": "52344000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-102068000", "operatingCashflow": "492985000", "capitalExpenditures": "485204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-344134000", "cashflowFromInvestment": "-469274000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52344000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258711000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 1950929000, "cost_of_revenue": 1576159000, "gross_profit": 374770000, "ebit": -548765000, "ebitda": -304840000, "pretax_income": -676658000, "tax_provision": -24152000, "net_income": -559247000, "net_income_to_common": -559247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1086163000, "total_current_assets": 1727184000, "total_assets": 5064226000, "short_term_debt": 162001000, "long_term_debt": 1878312000, "total_debt": 2040313000, "total_liabilities": 3442982000, "total_equity": 1377445000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 427535000 }, "cash_flow": { "operating_cash_flow": 291700000, "capital_expenditure": 323688000, "free_cash_flow": 615388000, "dividends_paid": 55964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302392, "ticker_id": 2834, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-548765000", "ebitda": "-304840000", "netIncome": "-559247000", "grossProfit": "374770000", "depreciation": "None", "totalRevenue": "1950929000", "costOfRevenue": "1576159000", "interestIncome": "8149000", "incomeBeforeTax": "-676658000", "interestExpense": "145278000", "operatingIncome": "-398483000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-24152000", "reportedCurrency": "USD", "netInterestIncome": "-148591000", "nonInterestIncome": "None", "operatingExpenses": "773253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243925000", "sellingGeneralAndAdministrative": "151619000", "netIncomeFromContinuingOperations": "-652506000" }, "balance": { "goodwill": "406434000", "inventory": "256522000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "5064226000", "longTermDebt": "1878312000", "shortTermDebt": "162001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21101000", "reportedCurrency": "USD", "retainedEarnings": "-814675000", "totalLiabilities": "3442982000", "otherCurrentAssets": "107470000", "totalCurrentAssets": "1727184000", "currentLongTermDebt": "88958000", "longTermInvestments": "0", "shortTermInvestments": "35044000", "currentNetReceivables": "241985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3337042000", "currentAccountsPayable": "370122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1830353000", "shortLongTermDebtTotal": "2050003000", "totalShareholderEquity": "1377445000", "capitalLeaseObligations": "25689000", "otherCurrentLiabilities": "273674000", "totalCurrentLiabilities": "876559000", "otherNonCurrentLiabilities": "25805000", "totalNonCurrentLiabilities": "2566423000", "cashAndShortTermInvestments": "1086163000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "21101000", "cashAndCashEquivalentsAtCarryingValue": "1086163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-676658000", "profitLoss": "None", "dividendPayout": "55964000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8883000", "operatingCashflow": "291700000", "capitalExpenditures": "323688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "451615000", "cashflowFromInvestment": "-369196000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1950929000, "cost_of_revenue": 1576159000, "gross_profit": 374770000, "research_and_development": null, "selling_general_admin": 151619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -548765000, "depreciation_amortisation": 243925000, "ebitda": -304840000, "interest_expense": 145278000, "interest_income": null, "other_non_operating": null, "pretax_income": -676658000, "tax_provision": -24152000, "effective_tax_rate": null, "net_income": -559247000, "net_income_continuing_ops": -652506000, "net_income_to_common": -559247000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1086163000, "short_term_investments": 35044000, "net_receivables": 241985000, "inventory": 256522000, "other_current_assets": null, "total_current_assets": 1727184000, "net_ppe": null, "goodwill": 406434000, "intangible_assets": 21101000, "goodwill_and_intangibles": 427535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3337042000, "total_assets": 5064226000, "short_term_debt": 162001000, "accounts_payable": 370122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876559000, "long_term_debt": 1878312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2566423000, "total_liabilities": 3442982000, "total_debt": 2040313000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -814675000, "total_equity": 1377445000, "shares_outstanding": 132439000, "operating_cash_flow": 291700000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -369196000, "dividends_paid": 55964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 451615000, "free_cash_flow": 615388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-548765000", "ebitda": "-304840000", "netIncome": "-559247000", "grossProfit": "374770000", "depreciation": "None", "totalRevenue": "1950929000", "costOfRevenue": "1576159000", "interestIncome": "8149000", "incomeBeforeTax": "-676658000", "interestExpense": "145278000", "operatingIncome": "-398483000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-24152000", "reportedCurrency": "USD", "netInterestIncome": "-148591000", "nonInterestIncome": "None", "operatingExpenses": "773253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1576159000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "243925000", "sellingGeneralAndAdministrative": "151619000", "netIncomeFromContinuingOperations": "-652506000" }, "balance": { "goodwill": "406434000", "inventory": "256522000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "5064226000", "longTermDebt": "1878312000", "shortTermDebt": "162001000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "21101000", "reportedCurrency": "USD", "retainedEarnings": "-814675000", "totalLiabilities": "3442982000", "otherCurrentAssets": "107470000", "totalCurrentAssets": "1727184000", "currentLongTermDebt": "88958000", "longTermInvestments": "0", "shortTermInvestments": "35044000", "currentNetReceivables": "241985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3337042000", "currentAccountsPayable": "370122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1830353000", "shortLongTermDebtTotal": "2050003000", "totalShareholderEquity": "1377445000", "capitalLeaseObligations": "25689000", "otherCurrentLiabilities": "273674000", "totalCurrentLiabilities": "876559000", "otherNonCurrentLiabilities": "25805000", "totalNonCurrentLiabilities": "2566423000", "cashAndShortTermInvestments": "1086163000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "21101000", "cashAndCashEquivalentsAtCarryingValue": "1086163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-676658000", "profitLoss": "None", "dividendPayout": "55964000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "8883000", "operatingCashflow": "291700000", "capitalExpenditures": "323688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "451615000", "cashflowFromInvestment": "-369196000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243925000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2332715000, "cost_of_revenue": 1947828000, "gross_profit": 384887000, "ebit": -127705000, "ebitda": 190187000, "pretax_income": -215880000, "tax_provision": -58364000, "net_income": -145135000, "net_income_to_common": -145135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 698618000, "total_current_assets": 1375349000, "total_assets": 5466364000, "short_term_debt": 49623000, "long_term_debt": 1475408000, "total_debt": 1525031000, "total_liabilities": 2984178000, "total_equity": 2109577000, "shares_outstanding": 132622000, "goodwill_and_intangibles": 1538526000 }, "cash_flow": { "operating_cash_flow": 122823000, "capital_expenditure": 396672000, "free_cash_flow": 519495000, "dividends_paid": 113389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302397, "ticker_id": 2834, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127705000", "ebitda": "190187000", "netIncome": "-145135000", "grossProfit": "384887000", "depreciation": "None", "totalRevenue": "2332715000", "costOfRevenue": "1947828000", "interestIncome": "5498000", "incomeBeforeTax": "-215880000", "interestExpense": "117399000", "operatingIncome": "-111026000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-58364000", "reportedCurrency": "USD", "netInterestIncome": "-113895000", "nonInterestIncome": "None", "operatingExpenses": "495913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1947828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317892000", "sellingGeneralAndAdministrative": "216511000", "netIncomeFromContinuingOperations": "-159007000" }, "balance": { "goodwill": "674645000", "inventory": "295258000", "commonStock": "133320000", "currentDebt": "None", "investments": "None", "totalAssets": "5466364000", "longTermDebt": "1475408000", "shortTermDebt": "49623000", "treasuryStock": "-9455000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "863881000", "reportedCurrency": "USD", "retainedEarnings": "-196855000", "totalLiabilities": "2984178000", "otherCurrentAssets": "107969000", "totalCurrentAssets": "1375349000", "currentLongTermDebt": "33149000", "longTermInvestments": "352000", "shortTermInvestments": "58423000", "currentNetReceivables": "215081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4091014999", "currentAccountsPayable": "496850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2047578000", "shortLongTermDebtTotal": "1542941000", "totalShareholderEquity": "2109577000", "capitalLeaseObligations": "34384000", "otherCurrentLiabilities": "126166000", "totalCurrentLiabilities": "698990000", "otherNonCurrentLiabilities": "34474000", "totalNonCurrentLiabilities": "2285188000", "cashAndShortTermInvestments": "698618000", "commonStockSharesOutstanding": "132622000", "intangibleAssetsExcludingGoodwill": "863881000", "cashAndCashEquivalentsAtCarryingValue": "698618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215880000", "profitLoss": "None", "dividendPayout": "113389000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35425000", "operatingCashflow": "122823000", "capitalExpenditures": "396672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119289000", "cashflowFromInvestment": "-335392000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2332715000, "cost_of_revenue": 1947828000, "gross_profit": 384887000, "research_and_development": null, "selling_general_admin": 216511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127705000, "depreciation_amortisation": 317892000, "ebitda": 190187000, "interest_expense": 117399000, "interest_income": null, "other_non_operating": null, "pretax_income": -215880000, "tax_provision": -58364000, "effective_tax_rate": null, "net_income": -145135000, "net_income_continuing_ops": -159007000, "net_income_to_common": -145135000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 698618000, "short_term_investments": 58423000, "net_receivables": 215081000, "inventory": 295258000, "other_current_assets": null, "total_current_assets": 1375349000, "net_ppe": null, "goodwill": 674645000, "intangible_assets": 863881000, "goodwill_and_intangibles": 1538526000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4091014999, "total_assets": 5466364000, "short_term_debt": 49623000, "accounts_payable": 496850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698990000, "long_term_debt": 1475408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2285188000, "total_liabilities": 2984178000, "total_debt": 1525031000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -196855000, "total_equity": 2109577000, "shares_outstanding": 132622000, "operating_cash_flow": 122823000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396672000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -335392000, "dividends_paid": 113389000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -119289000, "free_cash_flow": 519495000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-127705000", "ebitda": "190187000", "netIncome": "-145135000", "grossProfit": "384887000", "depreciation": "None", "totalRevenue": "2332715000", "costOfRevenue": "1947828000", "interestIncome": "5498000", "incomeBeforeTax": "-215880000", "interestExpense": "117399000", "operatingIncome": "-111026000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-58364000", "reportedCurrency": "USD", "netInterestIncome": "-113895000", "nonInterestIncome": "None", "operatingExpenses": "495913000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1947828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317892000", "sellingGeneralAndAdministrative": "216511000", "netIncomeFromContinuingOperations": "-159007000" }, "balance": { "goodwill": "674645000", "inventory": "295258000", "commonStock": "133320000", "currentDebt": "None", "investments": "None", "totalAssets": "5466364000", "longTermDebt": "1475408000", "shortTermDebt": "49623000", "treasuryStock": "-9455000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "863881000", "reportedCurrency": "USD", "retainedEarnings": "-196855000", "totalLiabilities": "2984178000", "otherCurrentAssets": "107969000", "totalCurrentAssets": "1375349000", "currentLongTermDebt": "33149000", "longTermInvestments": "352000", "shortTermInvestments": "58423000", "currentNetReceivables": "215081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4091014999", "currentAccountsPayable": "496850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2047578000", "shortLongTermDebtTotal": "1542941000", "totalShareholderEquity": "2109577000", "capitalLeaseObligations": "34384000", "otherCurrentLiabilities": "126166000", "totalCurrentLiabilities": "698990000", "otherNonCurrentLiabilities": "34474000", "totalNonCurrentLiabilities": "2285188000", "cashAndShortTermInvestments": "698618000", "commonStockSharesOutstanding": "132622000", "intangibleAssetsExcludingGoodwill": "863881000", "cashAndCashEquivalentsAtCarryingValue": "698618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215880000", "profitLoss": "None", "dividendPayout": "113389000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-35425000", "operatingCashflow": "122823000", "capitalExpenditures": "396672000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-119289000", "cashflowFromInvestment": "-335392000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113389000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "317892000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 2491202000, "cost_of_revenue": 1888944000, "gross_profit": 602258000, "ebit": 246260000, "ebitda": 514008000, "pretax_income": 131899000, "tax_provision": 40923000, "net_income": 74860000, "net_income_to_common": 74860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1032938000, "total_current_assets": 1697967000, "total_assets": 5735406000, "short_term_debt": 91518000, "long_term_debt": 1392354000, "total_debt": 1483872000, "total_liabilities": 2833605000, "total_equity": 2476593000, "shares_outstanding": 133313000, "goodwill_and_intangibles": 693416000 }, "cash_flow": { "operating_cash_flow": 347598000, "capital_expenditure": 299773000, "free_cash_flow": 647371000, "dividends_paid": 3475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302402, "ticker_id": 2834, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246260000", "ebitda": "514008000", "netIncome": "74860000", "grossProfit": "602258000", "depreciation": "None", "totalRevenue": "2491202000", "costOfRevenue": "1888944000", "interestIncome": "26033000", "incomeBeforeTax": "131899000", "interestExpense": "84941000", "operatingIncome": "334553000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40923000", "reportedCurrency": "USD", "netInterestIncome": "-77677000", "nonInterestIncome": "None", "operatingExpenses": "265974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1888944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267748000", "sellingGeneralAndAdministrative": "140860000", "netIncomeFromContinuingOperations": "90976000" }, "balance": { "goodwill": "674800000", "inventory": "269705000", "commonStock": "133320000", "currentDebt": "None", "investments": "None", "totalAssets": "5735406000", "longTermDebt": "1392354000", "shortTermDebt": "91518000", "treasuryStock": "-1352000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "18616000", "reportedCurrency": "USD", "retainedEarnings": "61430000", "totalLiabilities": "2833605000", "otherCurrentAssets": "130242000", "totalCurrentAssets": "1697967000", "currentLongTermDebt": "31740000", "longTermInvestments": "638000", "shortTermInvestments": "91878000", "currentNetReceivables": "173204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4037439000", "currentAccountsPayable": "387225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1884819000", "shortLongTermDebtTotal": "1424867000", "totalShareholderEquity": "2476593000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141115000", "totalCurrentLiabilities": "651850000", "otherNonCurrentLiabilities": "35515000", "totalNonCurrentLiabilities": "2181755000", "cashAndShortTermInvestments": "1032938000", "commonStockSharesOutstanding": "133313000", "intangibleAssetsExcludingGoodwill": "18616000", "cashAndCashEquivalentsAtCarryingValue": "1032938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131899000", "profitLoss": "None", "dividendPayout": "3475000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "52472000", "operatingCashflow": "347598000", "capitalExpenditures": "299773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177410000", "cashflowFromInvestment": "-158103000", "stockBasedCompensation": "-171426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2491202000, "cost_of_revenue": 1888944000, "gross_profit": 602258000, "research_and_development": null, "selling_general_admin": 140860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246260000, "depreciation_amortisation": 267748000, "ebitda": 514008000, "interest_expense": 84941000, "interest_income": null, "other_non_operating": null, "pretax_income": 131899000, "tax_provision": 40923000, "effective_tax_rate": null, "net_income": 74860000, "net_income_continuing_ops": 90976000, "net_income_to_common": 74860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1032938000, "short_term_investments": 91878000, "net_receivables": 173204000, "inventory": 269705000, "other_current_assets": null, "total_current_assets": 1697967000, "net_ppe": null, "goodwill": 674800000, "intangible_assets": 18616000, "goodwill_and_intangibles": 693416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4037439000, "total_assets": 5735406000, "short_term_debt": 91518000, "accounts_payable": 387225000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651850000, "long_term_debt": 1392354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2181755000, "total_liabilities": 2833605000, "total_debt": 1483872000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61430000, "total_equity": 2476593000, "shares_outstanding": 133313000, "operating_cash_flow": 347598000, "stock_based_compensation": -171426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 299773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158103000, "dividends_paid": 3475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177410000, "free_cash_flow": 647371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246260000", "ebitda": "514008000", "netIncome": "74860000", "grossProfit": "602258000", "depreciation": "None", "totalRevenue": "2491202000", "costOfRevenue": "1888944000", "interestIncome": "26033000", "incomeBeforeTax": "131899000", "interestExpense": "84941000", "operatingIncome": "334553000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40923000", "reportedCurrency": "USD", "netInterestIncome": "-77677000", "nonInterestIncome": "None", "operatingExpenses": "265974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1888944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267748000", "sellingGeneralAndAdministrative": "140860000", "netIncomeFromContinuingOperations": "90976000" }, "balance": { "goodwill": "674800000", "inventory": "269705000", "commonStock": "133320000", "currentDebt": "None", "investments": "None", "totalAssets": "5735406000", "longTermDebt": "1392354000", "shortTermDebt": "91518000", "treasuryStock": "-1352000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "18616000", "reportedCurrency": "USD", "retainedEarnings": "61430000", "totalLiabilities": "2833605000", "otherCurrentAssets": "130242000", "totalCurrentAssets": "1697967000", "currentLongTermDebt": "31740000", "longTermInvestments": "638000", "shortTermInvestments": "91878000", "currentNetReceivables": "173204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4037439000", "currentAccountsPayable": "387225000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1884819000", "shortLongTermDebtTotal": "1424867000", "totalShareholderEquity": "2476593000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141115000", "totalCurrentLiabilities": "651850000", "otherNonCurrentLiabilities": "35515000", "totalNonCurrentLiabilities": "2181755000", "cashAndShortTermInvestments": "1032938000", "commonStockSharesOutstanding": "133313000", "intangibleAssetsExcludingGoodwill": "18616000", "cashAndCashEquivalentsAtCarryingValue": "1032938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131899000", "profitLoss": "None", "dividendPayout": "3475000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "52472000", "operatingCashflow": "347598000", "capitalExpenditures": "299773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177410000", "cashflowFromInvestment": "-158103000", "stockBasedCompensation": "-171426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1352000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267189000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 888321000, "cost_of_revenue": 616175000, "gross_profit": 272146000, "ebit": 254977000, "ebitda": 332335000, "pretax_income": 203989000, "tax_provision": 85938000, "net_income": 89306000, "net_income_to_common": 89306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 390079000, "total_current_assets": 1204774000, "total_assets": 5280249000, "short_term_debt": 154347000, "long_term_debt": 1630477000, "total_debt": 1784824000, "total_liabilities": 3832671000, "total_equity": 1141019000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 329932000 }, "cash_flow": { "operating_cash_flow": -55588000, "capital_expenditure": 71742000, "free_cash_flow": 16154000, "dividends_paid": 25324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302365, "ticker_id": 2834, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254977000", "ebitda": "332335000", "netIncome": "89306000", "grossProfit": "272146000", "depreciation": "None", "totalRevenue": "888321000", "costOfRevenue": "616175000", "interestIncome": "6969000", "incomeBeforeTax": "203989000", "interestExpense": "50988000", "operatingIncome": "218059000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "85938000", "reportedCurrency": "USD", "netInterestIncome": "-45224000", "nonInterestIncome": "None", "operatingExpenses": "54087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77358000", "sellingGeneralAndAdministrative": "39576000", "netIncomeFromContinuingOperations": "118051000" }, "balance": { "goodwill": "306604000", "inventory": "434952000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "5280249000", "longTermDebt": "1630477000", "shortTermDebt": "154347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23328000", "reportedCurrency": "USD", "retainedEarnings": "-1018545000", "totalLiabilities": "3832671000", "otherCurrentAssets": "112721000", "totalCurrentAssets": "1204774000", "currentLongTermDebt": "109258000", "longTermInvestments": "25765000", "shortTermInvestments": "5878000", "currentNetReceivables": "261144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4075475000", "currentAccountsPayable": "420210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1856618000", "totalShareholderEquity": "1141019000", "capitalLeaseObligations": "116883000", "otherCurrentLiabilities": "694385000", "totalCurrentLiabilities": "1414919000", "otherNonCurrentLiabilities": "122972000", "totalNonCurrentLiabilities": "2417752000", "cashAndShortTermInvestments": "390079000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "23328000", "cashAndCashEquivalentsAtCarryingValue": "390079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203989000", "profitLoss": "None", "dividendPayout": "25324000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14625000", "operatingCashflow": "-55588000", "capitalExpenditures": "71742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6075000", "cashflowFromInvestment": "-69799000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 888321000, "cost_of_revenue": 616175000, "gross_profit": 272146000, "research_and_development": null, "selling_general_admin": 39576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254977000, "depreciation_amortisation": 77358000, "ebitda": 332335000, "interest_expense": 50988000, "interest_income": null, "other_non_operating": null, "pretax_income": 203989000, "tax_provision": 85938000, "effective_tax_rate": null, "net_income": 89306000, "net_income_continuing_ops": 118051000, "net_income_to_common": 89306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 390079000, "short_term_investments": 5878000, "net_receivables": 261144000, "inventory": 434952000, "other_current_assets": null, "total_current_assets": 1204774000, "net_ppe": null, "goodwill": 306604000, "intangible_assets": 23328000, "goodwill_and_intangibles": 329932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4075475000, "total_assets": 5280249000, "short_term_debt": 154347000, "accounts_payable": 420210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1414919000, "long_term_debt": 1630477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2417752000, "total_liabilities": 3832671000, "total_debt": 1784824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1018545000, "total_equity": 1141019000, "shares_outstanding": 132439000, "operating_cash_flow": -55588000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69799000, "dividends_paid": 25324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6075000, "free_cash_flow": 16154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254977000", "ebitda": "332335000", "netIncome": "89306000", "grossProfit": "272146000", "depreciation": "None", "totalRevenue": "888321000", "costOfRevenue": "616175000", "interestIncome": "6969000", "incomeBeforeTax": "203989000", "interestExpense": "50988000", "operatingIncome": "218059000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "85938000", "reportedCurrency": "USD", "netInterestIncome": "-45224000", "nonInterestIncome": "None", "operatingExpenses": "54087000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "616175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77358000", "sellingGeneralAndAdministrative": "39576000", "netIncomeFromContinuingOperations": "118051000" }, "balance": { "goodwill": "306604000", "inventory": "434952000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "5280249000", "longTermDebt": "1630477000", "shortTermDebt": "154347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23328000", "reportedCurrency": "USD", "retainedEarnings": "-1018545000", "totalLiabilities": "3832671000", "otherCurrentAssets": "112721000", "totalCurrentAssets": "1204774000", "currentLongTermDebt": "109258000", "longTermInvestments": "25765000", "shortTermInvestments": "5878000", "currentNetReceivables": "261144000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4075475000", "currentAccountsPayable": "420210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1856618000", "totalShareholderEquity": "1141019000", "capitalLeaseObligations": "116883000", "otherCurrentLiabilities": "694385000", "totalCurrentLiabilities": "1414919000", "otherNonCurrentLiabilities": "122972000", "totalNonCurrentLiabilities": "2417752000", "cashAndShortTermInvestments": "390079000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "23328000", "cashAndCashEquivalentsAtCarryingValue": "390079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "203989000", "profitLoss": "None", "dividendPayout": "25324000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-14625000", "operatingCashflow": "-55588000", "capitalExpenditures": "71742000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6075000", "cashflowFromInvestment": "-69799000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77358000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 895992000, "cost_of_revenue": 691626000, "gross_profit": 204366000, "ebit": 197812000, "ebitda": 301110000, "pretax_income": 98878000, "tax_provision": 17899000, "net_income": 50354000, "net_income_to_common": 50354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515871000, "total_current_assets": 1272221000, "total_assets": 5274917000, "short_term_debt": 100931000, "long_term_debt": 1650569000, "total_debt": 1751500000, "total_liabilities": 3985354000, "total_equity": 1002934000, "shares_outstanding": 132441000, "goodwill_and_intangibles": 877928000 }, "cash_flow": { "operating_cash_flow": 307136074, "capital_expenditure": 137780404, "free_cash_flow": 444916478, "dividends_paid": 6569016, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302366, "ticker_id": 2834, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "197812000", "ebitda": "301110000", "netIncome": "50354000", "grossProfit": "204366000", "depreciation": "None", "totalRevenue": "895992000", "costOfRevenue": "691626000", "interestIncome": "3600000", "incomeBeforeTax": "98878000", "interestExpense": "87813000", "operatingIncome": "197812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17899000", "reportedCurrency": "USD", "netInterestIncome": "-90554000", "nonInterestIncome": "None", "operatingExpenses": "6554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103298000", "sellingGeneralAndAdministrative": "39242000", "netIncomeFromContinuingOperations": "80979000" }, "balance": { "goodwill": "306208000", "inventory": "414395000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5274917000", "longTermDebt": "1650569000", "shortTermDebt": "100931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "571720000", "reportedCurrency": "USD", "retainedEarnings": "-1107851000", "totalLiabilities": "3985354000", "otherCurrentAssets": "95868000", "totalCurrentAssets": "1272221000", "currentLongTermDebt": "27125000", "longTermInvestments": "37493000", "shortTermInvestments": "5687000", "currentNetReceivables": "240400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002696000", "currentAccountsPayable": "915413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827118000", "totalShareholderEquity": "1002934000", "capitalLeaseObligations": "121134000", "otherCurrentLiabilities": "432834000", "totalCurrentLiabilities": "1467344000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "2518010000", "cashAndShortTermInvestments": "515871000", "commonStockSharesOutstanding": "132441000", "intangibleAssetsExcludingGoodwill": "571720000", "cashAndCashEquivalentsAtCarryingValue": "515871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "6569016", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12428875", "operatingCashflow": "307136074", "capitalExpenditures": "137780404", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129782006", "cashflowFromInvestment": "-132128708", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6569016", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895992000, "cost_of_revenue": 691626000, "gross_profit": 204366000, "research_and_development": null, "selling_general_admin": 39242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 197812000, "depreciation_amortisation": 103298000, "ebitda": 301110000, "interest_expense": 87813000, "interest_income": null, "other_non_operating": null, "pretax_income": 98878000, "tax_provision": 17899000, "effective_tax_rate": null, "net_income": 50354000, "net_income_continuing_ops": 80979000, "net_income_to_common": 50354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515871000, "short_term_investments": 5687000, "net_receivables": 240400000, "inventory": 414395000, "other_current_assets": null, "total_current_assets": 1272221000, "net_ppe": null, "goodwill": 306208000, "intangible_assets": 571720000, "goodwill_and_intangibles": 877928000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4002696000, "total_assets": 5274917000, "short_term_debt": 100931000, "accounts_payable": 915413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1467344000, "long_term_debt": 1650569000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2518010000, "total_liabilities": 3985354000, "total_debt": 1751500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107851000, "total_equity": 1002934000, "shares_outstanding": 132441000, "operating_cash_flow": 307136074, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137780404, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132128708, "dividends_paid": 6569016, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129782006, "free_cash_flow": 444916478, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "197812000", "ebitda": "301110000", "netIncome": "50354000", "grossProfit": "204366000", "depreciation": "None", "totalRevenue": "895992000", "costOfRevenue": "691626000", "interestIncome": "3600000", "incomeBeforeTax": "98878000", "interestExpense": "87813000", "operatingIncome": "197812000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17899000", "reportedCurrency": "USD", "netInterestIncome": "-90554000", "nonInterestIncome": "None", "operatingExpenses": "6554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103298000", "sellingGeneralAndAdministrative": "39242000", "netIncomeFromContinuingOperations": "80979000" }, "balance": { "goodwill": "306208000", "inventory": "414395000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5274917000", "longTermDebt": "1650569000", "shortTermDebt": "100931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "571720000", "reportedCurrency": "USD", "retainedEarnings": "-1107851000", "totalLiabilities": "3985354000", "otherCurrentAssets": "95868000", "totalCurrentAssets": "1272221000", "currentLongTermDebt": "27125000", "longTermInvestments": "37493000", "shortTermInvestments": "5687000", "currentNetReceivables": "240400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4002696000", "currentAccountsPayable": "915413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1827118000", "totalShareholderEquity": "1002934000", "capitalLeaseObligations": "121134000", "otherCurrentLiabilities": "432834000", "totalCurrentLiabilities": "1467344000", "otherNonCurrentLiabilities": "134865000", "totalNonCurrentLiabilities": "2518010000", "cashAndShortTermInvestments": "515871000", "commonStockSharesOutstanding": "132441000", "intangibleAssetsExcludingGoodwill": "571720000", "cashAndCashEquivalentsAtCarryingValue": "515871000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "6569016", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12428875", "operatingCashflow": "307136074", "capitalExpenditures": "137780404", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129782006", "cashflowFromInvestment": "-132128708", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6569016", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103298000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 751598000, "cost_of_revenue": 626931000, "gross_profit": 124667000, "ebit": 209262000, "ebitda": 299168000, "pretax_income": 138138000, "tax_provision": 37990000, "net_income": 69340000, "net_income_to_common": 69340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 464699000, "total_current_assets": 1192209000, "total_assets": 5180198000, "short_term_debt": 114628000, "long_term_debt": 1723283000, "total_debt": 1837911000, "total_liabilities": 3924793000, "total_equity": 977224000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 887645000 }, "cash_flow": { "operating_cash_flow": 192095370, "capital_expenditure": 95222040, "free_cash_flow": 287317410, "dividends_paid": 16276475, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302368, "ticker_id": 2834, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209262000", "ebitda": "299168000", "netIncome": "69340000", "grossProfit": "124667000", "depreciation": "None", "totalRevenue": "751598000", "costOfRevenue": "626931000", "interestIncome": "3216000", "incomeBeforeTax": "138138000", "interestExpense": "71124000", "operatingIncome": "80507000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37990000", "reportedCurrency": "USD", "netInterestIncome": "-70897000", "nonInterestIncome": "None", "operatingExpenses": "44160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89906000", "sellingGeneralAndAdministrative": "35693000", "netIncomeFromContinuingOperations": "100148000" }, "balance": { "goodwill": "306461000", "inventory": "410824000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5180198000", "longTermDebt": "1723283000", "shortTermDebt": "114628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "581184000", "reportedCurrency": "USD", "retainedEarnings": "-1158205000", "totalLiabilities": "3924793000", "otherCurrentAssets": "101115000", "totalCurrentAssets": "1192209000", "currentLongTermDebt": "79828000", "longTermInvestments": "35680000", "shortTermInvestments": "5628000", "currentNetReceivables": "209943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3987989000", "currentAccountsPayable": "809789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1915284000", "totalShareholderEquity": "977224000", "capitalLeaseObligations": "121693000", "otherCurrentLiabilities": "358498000", "totalCurrentLiabilities": "1312216000", "otherNonCurrentLiabilities": "140578000", "totalNonCurrentLiabilities": "2612577000", "cashAndShortTermInvestments": "464699000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "581184000", "cashAndCashEquivalentsAtCarryingValue": "464699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69340000", "profitLoss": "None", "dividendPayout": "16276475", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32647945", "operatingCashflow": "192095370", "capitalExpenditures": "95222040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51483258", "cashflowFromInvestment": "-92857573", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16276475", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89906000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 751598000, "cost_of_revenue": 626931000, "gross_profit": 124667000, "research_and_development": null, "selling_general_admin": 35693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209262000, "depreciation_amortisation": 89906000, "ebitda": 299168000, "interest_expense": 71124000, "interest_income": null, "other_non_operating": null, "pretax_income": 138138000, "tax_provision": 37990000, "effective_tax_rate": null, "net_income": 69340000, "net_income_continuing_ops": 100148000, "net_income_to_common": 69340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 464699000, "short_term_investments": 5628000, "net_receivables": 209943000, "inventory": 410824000, "other_current_assets": null, "total_current_assets": 1192209000, "net_ppe": null, "goodwill": 306461000, "intangible_assets": 581184000, "goodwill_and_intangibles": 887645000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3987989000, "total_assets": 5180198000, "short_term_debt": 114628000, "accounts_payable": 809789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1312216000, "long_term_debt": 1723283000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2612577000, "total_liabilities": 3924793000, "total_debt": 1837911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1158205000, "total_equity": 977224000, "shares_outstanding": 132439000, "operating_cash_flow": 192095370, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95222040, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92857573, "dividends_paid": 16276475, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51483258, "free_cash_flow": 287317410, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209262000", "ebitda": "299168000", "netIncome": "69340000", "grossProfit": "124667000", "depreciation": "None", "totalRevenue": "751598000", "costOfRevenue": "626931000", "interestIncome": "3216000", "incomeBeforeTax": "138138000", "interestExpense": "71124000", "operatingIncome": "80507000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "37990000", "reportedCurrency": "USD", "netInterestIncome": "-70897000", "nonInterestIncome": "None", "operatingExpenses": "44160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89906000", "sellingGeneralAndAdministrative": "35693000", "netIncomeFromContinuingOperations": "100148000" }, "balance": { "goodwill": "306461000", "inventory": "410824000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "5180198000", "longTermDebt": "1723283000", "shortTermDebt": "114628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "581184000", "reportedCurrency": "USD", "retainedEarnings": "-1158205000", "totalLiabilities": "3924793000", "otherCurrentAssets": "101115000", "totalCurrentAssets": "1192209000", "currentLongTermDebt": "79828000", "longTermInvestments": "35680000", "shortTermInvestments": "5628000", "currentNetReceivables": "209943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3987989000", "currentAccountsPayable": "809789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1915284000", "totalShareholderEquity": "977224000", "capitalLeaseObligations": "121693000", "otherCurrentLiabilities": "358498000", "totalCurrentLiabilities": "1312216000", "otherNonCurrentLiabilities": "140578000", "totalNonCurrentLiabilities": "2612577000", "cashAndShortTermInvestments": "464699000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "581184000", "cashAndCashEquivalentsAtCarryingValue": "464699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69340000", "profitLoss": "None", "dividendPayout": "16276475", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32647945", "operatingCashflow": "192095370", "capitalExpenditures": "95222040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51483258", "cashflowFromInvestment": "-92857573", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16276475", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89906000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 708422000, "cost_of_revenue": 575884000, "gross_profit": 132538000, "ebit": 87154000, "ebitda": 163721000, "pretax_income": 36511000, "tax_provision": 23222000, "net_income": 1083000, "net_income_to_common": 1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412308000, "total_current_assets": 1088779000, "total_assets": 4873847000, "short_term_debt": 109988000, "long_term_debt": 1723749000, "total_debt": 1833737000, "total_liabilities": 3728238000, "total_equity": 889864000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 330821000 }, "cash_flow": { "operating_cash_flow": 99936000, "capital_expenditure": 87257000, "free_cash_flow": 187193000, "dividends_paid": 12859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302369, "ticker_id": 2834, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87154000", "ebitda": "163721000", "netIncome": "1083000", "grossProfit": "132538000", "depreciation": "None", "totalRevenue": "708422000", "costOfRevenue": "575884000", "interestIncome": "2765000", "incomeBeforeTax": "36511000", "interestExpense": "66373000", "operatingIncome": "59931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23222000", "reportedCurrency": "USD", "netInterestIncome": "-67110000", "nonInterestIncome": "None", "operatingExpenses": "72607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76567000", "sellingGeneralAndAdministrative": "32151000", "netIncomeFromContinuingOperations": "13289000" }, "balance": { "goodwill": "306270000", "inventory": "378334000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4873847000", "longTermDebt": "1723749000", "shortTermDebt": "109988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24551000", "reportedCurrency": "USD", "retainedEarnings": "-1227053000", "totalLiabilities": "3728238000", "otherCurrentAssets": "116996000", "totalCurrentAssets": "1088779000", "currentLongTermDebt": "67807000", "longTermInvestments": "27162000", "shortTermInvestments": "5386000", "currentNetReceivables": "175755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3785068000", "currentAccountsPayable": "442316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1910227000", "totalShareholderEquity": "889864000", "capitalLeaseObligations": "118671000", "otherCurrentLiabilities": "606440000", "totalCurrentLiabilities": "1175195000", "otherNonCurrentLiabilities": "124316000", "totalNonCurrentLiabilities": "2553043000", "cashAndShortTermInvestments": "412308000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "24551000", "cashAndCashEquivalentsAtCarryingValue": "412308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36511000", "profitLoss": "None", "dividendPayout": "12859000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20954000", "operatingCashflow": "99936000", "capitalExpenditures": "87257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14235000", "cashflowFromInvestment": "-71091000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 708422000, "cost_of_revenue": 575884000, "gross_profit": 132538000, "research_and_development": null, "selling_general_admin": 32151000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87154000, "depreciation_amortisation": 76567000, "ebitda": 163721000, "interest_expense": 66373000, "interest_income": null, "other_non_operating": null, "pretax_income": 36511000, "tax_provision": 23222000, "effective_tax_rate": null, "net_income": 1083000, "net_income_continuing_ops": 13289000, "net_income_to_common": 1083000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412308000, "short_term_investments": 5386000, "net_receivables": 175755000, "inventory": 378334000, "other_current_assets": null, "total_current_assets": 1088779000, "net_ppe": null, "goodwill": 306270000, "intangible_assets": 24551000, "goodwill_and_intangibles": 330821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3785068000, "total_assets": 4873847000, "short_term_debt": 109988000, "accounts_payable": 442316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1175195000, "long_term_debt": 1723749000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2553043000, "total_liabilities": 3728238000, "total_debt": 1833737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1227053000, "total_equity": 889864000, "shares_outstanding": 132439000, "operating_cash_flow": 99936000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71091000, "dividends_paid": 12859000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14235000, "free_cash_flow": 187193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87154000", "ebitda": "163721000", "netIncome": "1083000", "grossProfit": "132538000", "depreciation": "None", "totalRevenue": "708422000", "costOfRevenue": "575884000", "interestIncome": "2765000", "incomeBeforeTax": "36511000", "interestExpense": "66373000", "operatingIncome": "59931000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23222000", "reportedCurrency": "USD", "netInterestIncome": "-67110000", "nonInterestIncome": "None", "operatingExpenses": "72607000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76567000", "sellingGeneralAndAdministrative": "32151000", "netIncomeFromContinuingOperations": "13289000" }, "balance": { "goodwill": "306270000", "inventory": "378334000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4873847000", "longTermDebt": "1723749000", "shortTermDebt": "109988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "24551000", "reportedCurrency": "USD", "retainedEarnings": "-1227053000", "totalLiabilities": "3728238000", "otherCurrentAssets": "116996000", "totalCurrentAssets": "1088779000", "currentLongTermDebt": "67807000", "longTermInvestments": "27162000", "shortTermInvestments": "5386000", "currentNetReceivables": "175755000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3785068000", "currentAccountsPayable": "442316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1910227000", "totalShareholderEquity": "889864000", "capitalLeaseObligations": "118671000", "otherCurrentLiabilities": "606440000", "totalCurrentLiabilities": "1175195000", "otherNonCurrentLiabilities": "124316000", "totalNonCurrentLiabilities": "2553043000", "cashAndShortTermInvestments": "412308000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "24551000", "cashAndCashEquivalentsAtCarryingValue": "412308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36511000", "profitLoss": "None", "dividendPayout": "12859000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20954000", "operatingCashflow": "99936000", "capitalExpenditures": "87257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14235000", "cashflowFromInvestment": "-71091000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12859000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76567000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 627115000, "cost_of_revenue": 500552000, "gross_profit": 126563000, "ebit": 109177000, "ebitda": 174986000, "pretax_income": 58222000, "tax_provision": 29494000, "net_income": 11849000, "net_income_to_common": 11849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394824000, "total_current_assets": 1012526000, "total_assets": 4673175000, "short_term_debt": 69925000, "long_term_debt": 1724607000, "total_debt": 1794532000, "total_liabilities": 3556377000, "total_equity": 869203000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 328935000 }, "cash_flow": { "operating_cash_flow": -183271000, "capital_expenditure": 50732000, "free_cash_flow": -132539000, "dividends_paid": 329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302370, "ticker_id": 2834, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109177000", "ebitda": "174986000", "netIncome": "11849000", "grossProfit": "126563000", "depreciation": "None", "totalRevenue": "627115000", "costOfRevenue": "500552000", "interestIncome": "3405000", "incomeBeforeTax": "58222000", "interestExpense": "48530000", "operatingIncome": "53960000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29494000", "reportedCurrency": "USD", "netInterestIncome": "-45007000", "nonInterestIncome": "None", "operatingExpenses": "72603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65809000", "sellingGeneralAndAdministrative": "34519000", "netIncomeFromContinuingOperations": "28728000" }, "balance": { "goodwill": "305905000", "inventory": "354014000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4673175000", "longTermDebt": "1724607000", "shortTermDebt": "69925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23030000", "reportedCurrency": "USD", "retainedEarnings": "-1228136000", "totalLiabilities": "3556377000", "otherCurrentAssets": "89765000", "totalCurrentAssets": "1012526000", "currentLongTermDebt": "31431000", "longTermInvestments": "39581000", "shortTermInvestments": "6382000", "currentNetReceivables": "167541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660649000", "currentAccountsPayable": "365665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863792000", "totalShareholderEquity": "869203000", "capitalLeaseObligations": "107754000", "otherCurrentLiabilities": "572723000", "totalCurrentLiabilities": "1023776000", "otherNonCurrentLiabilities": "127281000", "totalNonCurrentLiabilities": "2532601000", "cashAndShortTermInvestments": "394824000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "23030000", "cashAndCashEquivalentsAtCarryingValue": "394824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58222000", "profitLoss": "None", "dividendPayout": "329000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-22161000", "operatingCashflow": "-183271000", "capitalExpenditures": "50732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13590000", "cashflowFromInvestment": "-33169000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65809000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 627115000, "cost_of_revenue": 500552000, "gross_profit": 126563000, "research_and_development": null, "selling_general_admin": 34519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109177000, "depreciation_amortisation": 65809000, "ebitda": 174986000, "interest_expense": 48530000, "interest_income": null, "other_non_operating": null, "pretax_income": 58222000, "tax_provision": 29494000, "effective_tax_rate": null, "net_income": 11849000, "net_income_continuing_ops": 28728000, "net_income_to_common": 11849000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394824000, "short_term_investments": 6382000, "net_receivables": 167541000, "inventory": 354014000, "other_current_assets": null, "total_current_assets": 1012526000, "net_ppe": null, "goodwill": 305905000, "intangible_assets": 23030000, "goodwill_and_intangibles": 328935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3660649000, "total_assets": 4673175000, "short_term_debt": 69925000, "accounts_payable": 365665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023776000, "long_term_debt": 1724607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2532601000, "total_liabilities": 3556377000, "total_debt": 1794532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1228136000, "total_equity": 869203000, "shares_outstanding": 132439000, "operating_cash_flow": -183271000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33169000, "dividends_paid": 329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13590000, "free_cash_flow": -132539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109177000", "ebitda": "174986000", "netIncome": "11849000", "grossProfit": "126563000", "depreciation": "None", "totalRevenue": "627115000", "costOfRevenue": "500552000", "interestIncome": "3405000", "incomeBeforeTax": "58222000", "interestExpense": "48530000", "operatingIncome": "53960000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29494000", "reportedCurrency": "USD", "netInterestIncome": "-45007000", "nonInterestIncome": "None", "operatingExpenses": "72603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65809000", "sellingGeneralAndAdministrative": "34519000", "netIncomeFromContinuingOperations": "28728000" }, "balance": { "goodwill": "305905000", "inventory": "354014000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4673175000", "longTermDebt": "1724607000", "shortTermDebt": "69925000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23030000", "reportedCurrency": "USD", "retainedEarnings": "-1228136000", "totalLiabilities": "3556377000", "otherCurrentAssets": "89765000", "totalCurrentAssets": "1012526000", "currentLongTermDebt": "31431000", "longTermInvestments": "39581000", "shortTermInvestments": "6382000", "currentNetReceivables": "167541000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660649000", "currentAccountsPayable": "365665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863792000", "totalShareholderEquity": "869203000", "capitalLeaseObligations": "107754000", "otherCurrentLiabilities": "572723000", "totalCurrentLiabilities": "1023776000", "otherNonCurrentLiabilities": "127281000", "totalNonCurrentLiabilities": "2532601000", "cashAndShortTermInvestments": "394824000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "23030000", "cashAndCashEquivalentsAtCarryingValue": "394824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58222000", "profitLoss": "None", "dividendPayout": "329000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-22161000", "operatingCashflow": "-183271000", "capitalExpenditures": "50732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13590000", "cashflowFromInvestment": "-33169000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65809000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 740918000, "cost_of_revenue": 597620000, "gross_profit": 143298000, "ebit": 74886000, "ebitda": 141209000, "pretax_income": -15175000, "tax_provision": 96220000, "net_income": -98501000, "net_income_to_common": -98501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 620537000, "total_current_assets": 1207268000, "total_assets": 4637465000, "short_term_debt": 83630000, "long_term_debt": 1711750000, "total_debt": 1795380000, "total_liabilities": 3577172000, "total_equity": 813930000, "shares_outstanding": 132438000, "goodwill_and_intangibles": 834687000 }, "cash_flow": { "operating_cash_flow": 242117000, "capital_expenditure": 67368000, "free_cash_flow": 309485000, "dividends_paid": 4210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302371, "ticker_id": 2834, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74886000", "ebitda": "141209000", "netIncome": "-98501000", "grossProfit": "143298000", "depreciation": "None", "totalRevenue": "740918000", "costOfRevenue": "597620000", "interestIncome": "3226000", "incomeBeforeTax": "-15175000", "interestExpense": "59747000", "operatingIncome": "121703000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "96220000", "reportedCurrency": "USD", "netInterestIncome": "-65799000", "nonInterestIncome": "None", "operatingExpenses": "21595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66323000", "sellingGeneralAndAdministrative": "29439000", "netIncomeFromContinuingOperations": "-111395000" }, "balance": { "goodwill": "305397000", "inventory": "325196000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4637465000", "longTermDebt": "1711750000", "shortTermDebt": "83630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "529290000", "reportedCurrency": "USD", "retainedEarnings": "-1240990000", "totalLiabilities": "3577172000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "1207268000", "currentLongTermDebt": "27811000", "longTermInvestments": "34581000", "shortTermInvestments": "19693000", "currentNetReceivables": "148368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430197000", "currentAccountsPayable": "443288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858532000", "totalShareholderEquity": "813930000", "capitalLeaseObligations": "95899000", "otherCurrentLiabilities": "494343000", "totalCurrentLiabilities": "1145293000", "otherNonCurrentLiabilities": "135292000", "totalNonCurrentLiabilities": "2431879000", "cashAndShortTermInvestments": "620537000", "commonStockSharesOutstanding": "132438000", "intangibleAssetsExcludingGoodwill": "529290000", "cashAndCashEquivalentsAtCarryingValue": "620537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98501000", "profitLoss": "None", "dividendPayout": "4210000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "54165000", "operatingCashflow": "242117000", "capitalExpenditures": "67368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67251000", "cashflowFromInvestment": "-63637000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 740918000, "cost_of_revenue": 597620000, "gross_profit": 143298000, "research_and_development": null, "selling_general_admin": 29439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74886000, "depreciation_amortisation": 66323000, "ebitda": 141209000, "interest_expense": 59747000, "interest_income": null, "other_non_operating": null, "pretax_income": -15175000, "tax_provision": 96220000, "effective_tax_rate": null, "net_income": -98501000, "net_income_continuing_ops": -111395000, "net_income_to_common": -98501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 620537000, "short_term_investments": 19693000, "net_receivables": 148368000, "inventory": 325196000, "other_current_assets": null, "total_current_assets": 1207268000, "net_ppe": null, "goodwill": 305397000, "intangible_assets": 529290000, "goodwill_and_intangibles": 834687000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3430197000, "total_assets": 4637465000, "short_term_debt": 83630000, "accounts_payable": 443288000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1145293000, "long_term_debt": 1711750000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2431879000, "total_liabilities": 3577172000, "total_debt": 1795380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1240990000, "total_equity": 813930000, "shares_outstanding": 132438000, "operating_cash_flow": 242117000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63637000, "dividends_paid": 4210000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67251000, "free_cash_flow": 309485000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74886000", "ebitda": "141209000", "netIncome": "-98501000", "grossProfit": "143298000", "depreciation": "None", "totalRevenue": "740918000", "costOfRevenue": "597620000", "interestIncome": "3226000", "incomeBeforeTax": "-15175000", "interestExpense": "59747000", "operatingIncome": "121703000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "96220000", "reportedCurrency": "USD", "netInterestIncome": "-65799000", "nonInterestIncome": "None", "operatingExpenses": "21595000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66323000", "sellingGeneralAndAdministrative": "29439000", "netIncomeFromContinuingOperations": "-111395000" }, "balance": { "goodwill": "305397000", "inventory": "325196000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4637465000", "longTermDebt": "1711750000", "shortTermDebt": "83630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "529290000", "reportedCurrency": "USD", "retainedEarnings": "-1240990000", "totalLiabilities": "3577172000", "otherCurrentAssets": "93474000", "totalCurrentAssets": "1207268000", "currentLongTermDebt": "27811000", "longTermInvestments": "34581000", "shortTermInvestments": "19693000", "currentNetReceivables": "148368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3430197000", "currentAccountsPayable": "443288000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1858532000", "totalShareholderEquity": "813930000", "capitalLeaseObligations": "95899000", "otherCurrentLiabilities": "494343000", "totalCurrentLiabilities": "1145293000", "otherNonCurrentLiabilities": "135292000", "totalNonCurrentLiabilities": "2431879000", "cashAndShortTermInvestments": "620537000", "commonStockSharesOutstanding": "132438000", "intangibleAssetsExcludingGoodwill": "529290000", "cashAndCashEquivalentsAtCarryingValue": "620537000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98501000", "profitLoss": "None", "dividendPayout": "4210000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "54165000", "operatingCashflow": "242117000", "capitalExpenditures": "67368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67251000", "cashflowFromInvestment": "-63637000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4210000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146834000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 709476000, "cost_of_revenue": 582896000, "gross_profit": 126580000, "ebit": 91991000, "ebitda": 186573000, "pretax_income": 48743000, "tax_provision": 42760000, "net_income": -5152000, "net_income_to_common": -5152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513209000, "total_current_assets": 1204459000, "total_assets": 4769704000, "short_term_debt": 111091000, "long_term_debt": 1753416000, "total_debt": 1864507000, "total_liabilities": 3503972000, "total_equity": 998957000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 861404000 }, "cash_flow": { "operating_cash_flow": 132721846, "capital_expenditure": 52761296, "free_cash_flow": 185483142, "dividends_paid": 6859761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302373, "ticker_id": 2834, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91991000", "ebitda": "186573000", "netIncome": "-5152000", "grossProfit": "126580000", "depreciation": "None", "totalRevenue": "709476000", "costOfRevenue": "582896000", "interestIncome": "3698000", "incomeBeforeTax": "48743000", "interestExpense": "48690000", "operatingIncome": "84761000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42760000", "reportedCurrency": "USD", "netInterestIncome": "-52298000", "nonInterestIncome": "None", "operatingExpenses": "41819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94582000", "sellingGeneralAndAdministrative": "28631000", "netIncomeFromContinuingOperations": "5983000" }, "balance": { "goodwill": "306283000", "inventory": "394687000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4769704000", "longTermDebt": "1753416000", "shortTermDebt": "111091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "555121000", "reportedCurrency": "USD", "retainedEarnings": "-1141561000", "totalLiabilities": "3503972000", "otherCurrentAssets": "119268000", "totalCurrentAssets": "1204459000", "currentLongTermDebt": "85108000", "longTermInvestments": "39403000", "shortTermInvestments": "11714000", "currentNetReceivables": "165581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3565245000", "currentAccountsPayable": "627847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1909549000", "totalShareholderEquity": "998957000", "capitalLeaseObligations": "71025000", "otherCurrentLiabilities": "290969000", "totalCurrentLiabilities": "1064336000", "otherNonCurrentLiabilities": "189001000", "totalNonCurrentLiabilities": "2439636000", "cashAndShortTermInvestments": "513209000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "555121000", "cashAndCashEquivalentsAtCarryingValue": "513209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5152000", "profitLoss": "None", "dividendPayout": "6859761", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15491380", "operatingCashflow": "132721846", "capitalExpenditures": "52761296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33593545", "cashflowFromInvestment": "-49599305", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6859761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94582000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 709476000, "cost_of_revenue": 582896000, "gross_profit": 126580000, "research_and_development": null, "selling_general_admin": 28631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91991000, "depreciation_amortisation": 94582000, "ebitda": 186573000, "interest_expense": 48690000, "interest_income": null, "other_non_operating": null, "pretax_income": 48743000, "tax_provision": 42760000, "effective_tax_rate": null, "net_income": -5152000, "net_income_continuing_ops": 5983000, "net_income_to_common": -5152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513209000, "short_term_investments": 11714000, "net_receivables": 165581000, "inventory": 394687000, "other_current_assets": null, "total_current_assets": 1204459000, "net_ppe": null, "goodwill": 306283000, "intangible_assets": 555121000, "goodwill_and_intangibles": 861404000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3565245000, "total_assets": 4769704000, "short_term_debt": 111091000, "accounts_payable": 627847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1064336000, "long_term_debt": 1753416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2439636000, "total_liabilities": 3503972000, "total_debt": 1864507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1141561000, "total_equity": 998957000, "shares_outstanding": 132439000, "operating_cash_flow": 132721846, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52761296, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49599305, "dividends_paid": 6859761, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33593545, "free_cash_flow": 185483142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91991000", "ebitda": "186573000", "netIncome": "-5152000", "grossProfit": "126580000", "depreciation": "None", "totalRevenue": "709476000", "costOfRevenue": "582896000", "interestIncome": "3698000", "incomeBeforeTax": "48743000", "interestExpense": "48690000", "operatingIncome": "84761000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "42760000", "reportedCurrency": "USD", "netInterestIncome": "-52298000", "nonInterestIncome": "None", "operatingExpenses": "41819000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94582000", "sellingGeneralAndAdministrative": "28631000", "netIncomeFromContinuingOperations": "5983000" }, "balance": { "goodwill": "306283000", "inventory": "394687000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4769704000", "longTermDebt": "1753416000", "shortTermDebt": "111091000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "555121000", "reportedCurrency": "USD", "retainedEarnings": "-1141561000", "totalLiabilities": "3503972000", "otherCurrentAssets": "119268000", "totalCurrentAssets": "1204459000", "currentLongTermDebt": "85108000", "longTermInvestments": "39403000", "shortTermInvestments": "11714000", "currentNetReceivables": "165581000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3565245000", "currentAccountsPayable": "627847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1909549000", "totalShareholderEquity": "998957000", "capitalLeaseObligations": "71025000", "otherCurrentLiabilities": "290969000", "totalCurrentLiabilities": "1064336000", "otherNonCurrentLiabilities": "189001000", "totalNonCurrentLiabilities": "2439636000", "cashAndShortTermInvestments": "513209000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "555121000", "cashAndCashEquivalentsAtCarryingValue": "513209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5152000", "profitLoss": "None", "dividendPayout": "6859761", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15491380", "operatingCashflow": "132721846", "capitalExpenditures": "52761296", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33593545", "cashflowFromInvestment": "-49599305", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6859761", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94582000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 736305000, "cost_of_revenue": 566504000, "gross_profit": 169801000, "ebit": 76890000, "ebitda": 151181000, "pretax_income": -92988000, "tax_provision": -23008000, "net_income": -77007000, "net_income_to_common": -77007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 461946000, "total_current_assets": 1177045000, "total_assets": 4650077000, "short_term_debt": 104882000, "long_term_debt": 1753152000, "total_debt": 1858034000, "total_liabilities": 3400784000, "total_equity": 994760000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 328703000 }, "cash_flow": { "operating_cash_flow": 81322000, "capital_expenditure": 66592000, "free_cash_flow": 147914000, "dividends_paid": 4334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302374, "ticker_id": 2834, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76890000", "ebitda": "151181000", "netIncome": "-77007000", "grossProfit": "169801000", "depreciation": "None", "totalRevenue": "736305000", "costOfRevenue": "566504000", "interestIncome": "3402000", "incomeBeforeTax": "-92988000", "interestExpense": "52993000", "operatingIncome": "20135000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23008000", "reportedCurrency": "USD", "netInterestIncome": "-54115000", "nonInterestIncome": "None", "operatingExpenses": "149666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74291000", "sellingGeneralAndAdministrative": "29199000", "netIncomeFromContinuingOperations": "-69272000" }, "balance": { "goodwill": "306136000", "inventory": "379661000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4650077000", "longTermDebt": "1753152000", "shortTermDebt": "104882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22567000", "reportedCurrency": "USD", "retainedEarnings": "-1130577000", "totalLiabilities": "3400784000", "otherCurrentAssets": "139728000", "totalCurrentAssets": "1177045000", "currentLongTermDebt": "75990000", "longTermInvestments": "33598000", "shortTermInvestments": "12105000", "currentNetReceivables": "183605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3473032000", "currentAccountsPayable": "399567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863721000", "totalShareholderEquity": "994760000", "capitalLeaseObligations": "9680000", "otherCurrentLiabilities": "451546000", "totalCurrentLiabilities": "1018987000", "otherNonCurrentLiabilities": "180522000", "totalNonCurrentLiabilities": "2381797000", "cashAndShortTermInvestments": "461946000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22567000", "cashAndCashEquivalentsAtCarryingValue": "461946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92988000", "profitLoss": "None", "dividendPayout": "4334000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56259000", "operatingCashflow": "81322000", "capitalExpenditures": "66592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129665000", "cashflowFromInvestment": "-56470000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 736305000, "cost_of_revenue": 566504000, "gross_profit": 169801000, "research_and_development": null, "selling_general_admin": 29199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76890000, "depreciation_amortisation": 74291000, "ebitda": 151181000, "interest_expense": 52993000, "interest_income": null, "other_non_operating": null, "pretax_income": -92988000, "tax_provision": -23008000, "effective_tax_rate": null, "net_income": -77007000, "net_income_continuing_ops": -69272000, "net_income_to_common": -77007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 461946000, "short_term_investments": 12105000, "net_receivables": 183605000, "inventory": 379661000, "other_current_assets": null, "total_current_assets": 1177045000, "net_ppe": null, "goodwill": 306136000, "intangible_assets": 22567000, "goodwill_and_intangibles": 328703000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3473032000, "total_assets": 4650077000, "short_term_debt": 104882000, "accounts_payable": 399567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1018987000, "long_term_debt": 1753152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2381797000, "total_liabilities": 3400784000, "total_debt": 1858034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1130577000, "total_equity": 994760000, "shares_outstanding": 132439000, "operating_cash_flow": 81322000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56470000, "dividends_paid": 4334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 129665000, "free_cash_flow": 147914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76890000", "ebitda": "151181000", "netIncome": "-77007000", "grossProfit": "169801000", "depreciation": "None", "totalRevenue": "736305000", "costOfRevenue": "566504000", "interestIncome": "3402000", "incomeBeforeTax": "-92988000", "interestExpense": "52993000", "operatingIncome": "20135000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-23008000", "reportedCurrency": "USD", "netInterestIncome": "-54115000", "nonInterestIncome": "None", "operatingExpenses": "149666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566504000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74291000", "sellingGeneralAndAdministrative": "29199000", "netIncomeFromContinuingOperations": "-69272000" }, "balance": { "goodwill": "306136000", "inventory": "379661000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4650077000", "longTermDebt": "1753152000", "shortTermDebt": "104882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "22567000", "reportedCurrency": "USD", "retainedEarnings": "-1130577000", "totalLiabilities": "3400784000", "otherCurrentAssets": "139728000", "totalCurrentAssets": "1177045000", "currentLongTermDebt": "75990000", "longTermInvestments": "33598000", "shortTermInvestments": "12105000", "currentNetReceivables": "183605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3473032000", "currentAccountsPayable": "399567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1863721000", "totalShareholderEquity": "994760000", "capitalLeaseObligations": "9680000", "otherCurrentLiabilities": "451546000", "totalCurrentLiabilities": "1018987000", "otherNonCurrentLiabilities": "180522000", "totalNonCurrentLiabilities": "2381797000", "cashAndShortTermInvestments": "461946000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22567000", "cashAndCashEquivalentsAtCarryingValue": "461946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92988000", "profitLoss": "None", "dividendPayout": "4334000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-56259000", "operatingCashflow": "81322000", "capitalExpenditures": "66592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "129665000", "cashflowFromInvestment": "-56470000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74291000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 582107000, "cost_of_revenue": 538945000, "gross_profit": 43162000, "ebit": 24621000, "ebitda": 108497000, "pretax_income": -17619000, "tax_provision": -416000, "net_income": -23843000, "net_income_to_common": -23843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 313294000, "total_current_assets": 978583000, "total_assets": 4707060000, "short_term_debt": 135939000, "long_term_debt": 1608919000, "total_debt": 1744858000, "total_liabilities": 3291083000, "total_equity": 1151315000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 328950000 }, "cash_flow": { "operating_cash_flow": -89579000, "capital_expenditure": 75287000, "free_cash_flow": -14292000, "dividends_paid": 94000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302375, "ticker_id": 2834, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24621000", "ebitda": "108497000", "netIncome": "-23843000", "grossProfit": "43162000", "depreciation": "None", "totalRevenue": "582107000", "costOfRevenue": "538945000", "interestIncome": "1884000", "incomeBeforeTax": "-17619000", "interestExpense": "44186000", "operatingIncome": "32833000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-416000", "reportedCurrency": "USD", "netInterestIncome": "-47249000", "nonInterestIncome": "None", "operatingExpenses": "10329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83876000", "sellingGeneralAndAdministrative": "32684000", "netIncomeFromContinuingOperations": "-11488000" }, "balance": { "goodwill": "306857000", "inventory": "351284000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4707060000", "longTermDebt": "1608919000", "shortTermDebt": "135939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "22093000", "reportedCurrency": "USD", "retainedEarnings": "-1054278000", "totalLiabilities": "3291083000", "otherCurrentAssets": "110181000", "totalCurrentAssets": "978583000", "currentLongTermDebt": "103383000", "longTermInvestments": "49620000", "shortTermInvestments": "10989000", "currentNetReceivables": "192835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728477000", "currentAccountsPayable": "406634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1751538000", "totalShareholderEquity": "1151315000", "capitalLeaseObligations": "11303000", "otherCurrentLiabilities": "395394000", "totalCurrentLiabilities": "995817000", "otherNonCurrentLiabilities": "186902000", "totalNonCurrentLiabilities": "2295266000", "cashAndShortTermInvestments": "313294000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22093000", "cashAndCashEquivalentsAtCarryingValue": "313294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24370000", "profitLoss": "None", "dividendPayout": "94000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-16809000", "operatingCashflow": "-89579000", "capitalExpenditures": "75287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21906000", "cashflowFromInvestment": "-73703000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 582107000, "cost_of_revenue": 538945000, "gross_profit": 43162000, "research_and_development": null, "selling_general_admin": 32684000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24621000, "depreciation_amortisation": 83876000, "ebitda": 108497000, "interest_expense": 44186000, "interest_income": null, "other_non_operating": null, "pretax_income": -17619000, "tax_provision": -416000, "effective_tax_rate": null, "net_income": -23843000, "net_income_continuing_ops": -11488000, "net_income_to_common": -23843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 313294000, "short_term_investments": 10989000, "net_receivables": 192835000, "inventory": 351284000, "other_current_assets": null, "total_current_assets": 978583000, "net_ppe": null, "goodwill": 306857000, "intangible_assets": 22093000, "goodwill_and_intangibles": 328950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728477000, "total_assets": 4707060000, "short_term_debt": 135939000, "accounts_payable": 406634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 995817000, "long_term_debt": 1608919000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2295266000, "total_liabilities": 3291083000, "total_debt": 1744858000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1054278000, "total_equity": 1151315000, "shares_outstanding": 132439000, "operating_cash_flow": -89579000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75287000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73703000, "dividends_paid": 94000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21906000, "free_cash_flow": -14292000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24621000", "ebitda": "108497000", "netIncome": "-23843000", "grossProfit": "43162000", "depreciation": "None", "totalRevenue": "582107000", "costOfRevenue": "538945000", "interestIncome": "1884000", "incomeBeforeTax": "-17619000", "interestExpense": "44186000", "operatingIncome": "32833000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-416000", "reportedCurrency": "USD", "netInterestIncome": "-47249000", "nonInterestIncome": "None", "operatingExpenses": "10329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "538945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83876000", "sellingGeneralAndAdministrative": "32684000", "netIncomeFromContinuingOperations": "-11488000" }, "balance": { "goodwill": "306857000", "inventory": "351284000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4707060000", "longTermDebt": "1608919000", "shortTermDebt": "135939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "22093000", "reportedCurrency": "USD", "retainedEarnings": "-1054278000", "totalLiabilities": "3291083000", "otherCurrentAssets": "110181000", "totalCurrentAssets": "978583000", "currentLongTermDebt": "103383000", "longTermInvestments": "49620000", "shortTermInvestments": "10989000", "currentNetReceivables": "192835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728477000", "currentAccountsPayable": "406634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1751538000", "totalShareholderEquity": "1151315000", "capitalLeaseObligations": "11303000", "otherCurrentLiabilities": "395394000", "totalCurrentLiabilities": "995817000", "otherNonCurrentLiabilities": "186902000", "totalNonCurrentLiabilities": "2295266000", "cashAndShortTermInvestments": "313294000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22093000", "cashAndCashEquivalentsAtCarryingValue": "313294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24370000", "profitLoss": "None", "dividendPayout": "94000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-16809000", "operatingCashflow": "-89579000", "capitalExpenditures": "75287000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21906000", "cashflowFromInvestment": "-73703000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76989000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 629877000, "cost_of_revenue": 561374000, "gross_profit": 68503000, "ebit": -52971000, "ebitda": 29902000, "pretax_income": -103861000, "tax_provision": 3777000, "net_income": -93402000, "net_income_to_common": -93402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 457259000, "total_current_assets": 1059826000, "total_assets": 4840507000, "short_term_debt": 146962000, "long_term_debt": 1582370000, "total_debt": 1729332000, "total_liabilities": 3383873000, "total_equity": 1201921000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 329728000 }, "cash_flow": { "operating_cash_flow": 114304408, "capital_expenditure": 104031488, "free_cash_flow": 218335896, "dividends_paid": 9948558, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302376, "ticker_id": 2834, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-52971000", "ebitda": "29902000", "netIncome": "-93402000", "grossProfit": "68503000", "depreciation": "None", "totalRevenue": "629877000", "costOfRevenue": "561374000", "interestIncome": "3060000", "incomeBeforeTax": "-103861000", "interestExpense": "45596000", "operatingIncome": "-78449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3777000", "reportedCurrency": "USD", "netInterestIncome": "-48277000", "nonInterestIncome": "None", "operatingExpenses": "146952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82873000", "sellingGeneralAndAdministrative": "31890000", "netIncomeFromContinuingOperations": "-107638000" }, "balance": { "goodwill": "307112000", "inventory": "339671000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4840507000", "longTermDebt": "1582370000", "shortTermDebt": "146962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22616000", "reportedCurrency": "USD", "retainedEarnings": "-1030435000", "totalLiabilities": "3383873000", "otherCurrentAssets": "94735000", "totalCurrentAssets": "1059826000", "currentLongTermDebt": "114594000", "longTermInvestments": "50544000", "shortTermInvestments": "11058000", "currentNetReceivables": "157103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3780681000", "currentAccountsPayable": "451603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734784000", "totalShareholderEquity": "1201921000", "capitalLeaseObligations": "9218000", "otherCurrentLiabilities": "389361000", "totalCurrentLiabilities": "1074882000", "otherNonCurrentLiabilities": "172438000", "totalNonCurrentLiabilities": "2308991000", "cashAndShortTermInvestments": "457259000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22616000", "cashAndCashEquivalentsAtCarryingValue": "457259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94523000", "profitLoss": "None", "dividendPayout": "9948558", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8581586", "operatingCashflow": "114304408", "capitalExpenditures": "104031488", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34142154", "cashflowFromInvestment": "-105508282", "stockBasedCompensation": "-164496811", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9948558", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24733532", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629877000, "cost_of_revenue": 561374000, "gross_profit": 68503000, "research_and_development": null, "selling_general_admin": 31890000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -52971000, "depreciation_amortisation": 82873000, "ebitda": 29902000, "interest_expense": 45596000, "interest_income": null, "other_non_operating": null, "pretax_income": -103861000, "tax_provision": 3777000, "effective_tax_rate": null, "net_income": -93402000, "net_income_continuing_ops": -107638000, "net_income_to_common": -93402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 457259000, "short_term_investments": 11058000, "net_receivables": 157103000, "inventory": 339671000, "other_current_assets": null, "total_current_assets": 1059826000, "net_ppe": null, "goodwill": 307112000, "intangible_assets": 22616000, "goodwill_and_intangibles": 329728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3780681000, "total_assets": 4840507000, "short_term_debt": 146962000, "accounts_payable": 451603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1074882000, "long_term_debt": 1582370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2308991000, "total_liabilities": 3383873000, "total_debt": 1729332000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1030435000, "total_equity": 1201921000, "shares_outstanding": 132439000, "operating_cash_flow": 114304408, "stock_based_compensation": -164496811, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104031488, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105508282, "dividends_paid": 9948558, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34142154, "free_cash_flow": 218335896, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-52971000", "ebitda": "29902000", "netIncome": "-93402000", "grossProfit": "68503000", "depreciation": "None", "totalRevenue": "629877000", "costOfRevenue": "561374000", "interestIncome": "3060000", "incomeBeforeTax": "-103861000", "interestExpense": "45596000", "operatingIncome": "-78449000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3777000", "reportedCurrency": "USD", "netInterestIncome": "-48277000", "nonInterestIncome": "None", "operatingExpenses": "146952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "561374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82873000", "sellingGeneralAndAdministrative": "31890000", "netIncomeFromContinuingOperations": "-107638000" }, "balance": { "goodwill": "307112000", "inventory": "339671000", "commonStock": "132438000", "currentDebt": "None", "investments": "None", "totalAssets": "4840507000", "longTermDebt": "1582370000", "shortTermDebt": "146962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "22616000", "reportedCurrency": "USD", "retainedEarnings": "-1030435000", "totalLiabilities": "3383873000", "otherCurrentAssets": "94735000", "totalCurrentAssets": "1059826000", "currentLongTermDebt": "114594000", "longTermInvestments": "50544000", "shortTermInvestments": "11058000", "currentNetReceivables": "157103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3780681000", "currentAccountsPayable": "451603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734784000", "totalShareholderEquity": "1201921000", "capitalLeaseObligations": "9218000", "otherCurrentLiabilities": "389361000", "totalCurrentLiabilities": "1074882000", "otherNonCurrentLiabilities": "172438000", "totalNonCurrentLiabilities": "2308991000", "cashAndShortTermInvestments": "457259000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "22616000", "cashAndCashEquivalentsAtCarryingValue": "457259000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-94523000", "profitLoss": "None", "dividendPayout": "9948558", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "8581586", "operatingCashflow": "114304408", "capitalExpenditures": "104031488", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34142154", "cashflowFromInvestment": "-105508282", "stockBasedCompensation": "-164496811", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9948558", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24733532", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105402000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 649334000, "cost_of_revenue": 582546000, "gross_profit": 66788000, "ebit": -22170000, "ebitda": 49925000, "pretax_income": -63005000, "tax_provision": 359000, "net_income": -73738000, "net_income_to_common": -73738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 414325000, "total_current_assets": 1033675999, "total_assets": 4745851000, "short_term_debt": 52111000, "long_term_debt": 1612612000, "total_debt": 1664723000, "total_liabilities": 3204963000, "total_equity": 1267525000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 966916000 }, "cash_flow": { "operating_cash_flow": 97196000, "capital_expenditure": 84431000, "free_cash_flow": 181627000, "dividends_paid": 13281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302378, "ticker_id": 2834, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22170000", "ebitda": "49925000", "netIncome": "-73738000", "grossProfit": "66788000", "depreciation": "None", "totalRevenue": "649334000", "costOfRevenue": "582546000", "interestIncome": "3214000", "incomeBeforeTax": "-63005000", "interestExpense": "36126000", "operatingIncome": "-4976000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "359000", "reportedCurrency": "USD", "netInterestIncome": "-37253000", "nonInterestIncome": "None", "operatingExpenses": "71764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72095000", "sellingGeneralAndAdministrative": "32530000", "netIncomeFromContinuingOperations": "-63364000" }, "balance": { "goodwill": "344692000", "inventory": "333753000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "4745851000", "longTermDebt": "1612612000", "shortTermDebt": "52111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622224000", "reportedCurrency": "USD", "retainedEarnings": "-937033000", "totalLiabilities": "3204963000", "otherCurrentAssets": "111432999", "totalCurrentAssets": "1033675999", "currentLongTermDebt": "22025000", "longTermInvestments": "43397000", "shortTermInvestments": "7952000", "currentNetReceivables": "166213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3712174999", "currentAccountsPayable": "602496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2278411000", "shortLongTermDebtTotal": "1668133000", "totalShareholderEquity": "1267525000", "capitalLeaseObligations": "5806000", "otherCurrentLiabilities": "188137000", "totalCurrentLiabilities": "898580000", "otherNonCurrentLiabilities": "167425000", "totalNonCurrentLiabilities": "2306383000", "cashAndShortTermInvestments": "414325000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "622224000", "cashAndCashEquivalentsAtCarryingValue": "414325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63005000", "profitLoss": "None", "dividendPayout": "13281000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54888000", "operatingCashflow": "97196000", "capitalExpenditures": "84431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21069000", "cashflowFromInvestment": "-59778000", "stockBasedCompensation": "-39333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 649334000, "cost_of_revenue": 582546000, "gross_profit": 66788000, "research_and_development": null, "selling_general_admin": 32530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22170000, "depreciation_amortisation": 72095000, "ebitda": 49925000, "interest_expense": 36126000, "interest_income": null, "other_non_operating": null, "pretax_income": -63005000, "tax_provision": 359000, "effective_tax_rate": null, "net_income": -73738000, "net_income_continuing_ops": -63364000, "net_income_to_common": -73738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 414325000, "short_term_investments": 7952000, "net_receivables": 166213000, "inventory": 333753000, "other_current_assets": null, "total_current_assets": 1033675999, "net_ppe": null, "goodwill": 344692000, "intangible_assets": 622224000, "goodwill_and_intangibles": 966916000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3712174999, "total_assets": 4745851000, "short_term_debt": 52111000, "accounts_payable": 602496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 898580000, "long_term_debt": 1612612000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2306383000, "total_liabilities": 3204963000, "total_debt": 1664723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -937033000, "total_equity": 1267525000, "shares_outstanding": 132439000, "operating_cash_flow": 97196000, "stock_based_compensation": -39333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84431000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59778000, "dividends_paid": 13281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21069000, "free_cash_flow": 181627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22170000", "ebitda": "49925000", "netIncome": "-73738000", "grossProfit": "66788000", "depreciation": "None", "totalRevenue": "649334000", "costOfRevenue": "582546000", "interestIncome": "3214000", "incomeBeforeTax": "-63005000", "interestExpense": "36126000", "operatingIncome": "-4976000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "359000", "reportedCurrency": "USD", "netInterestIncome": "-37253000", "nonInterestIncome": "None", "operatingExpenses": "71764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "582546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72095000", "sellingGeneralAndAdministrative": "32530000", "netIncomeFromContinuingOperations": "-63364000" }, "balance": { "goodwill": "344692000", "inventory": "333753000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "4745851000", "longTermDebt": "1612612000", "shortTermDebt": "52111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "622224000", "reportedCurrency": "USD", "retainedEarnings": "-937033000", "totalLiabilities": "3204963000", "otherCurrentAssets": "111432999", "totalCurrentAssets": "1033675999", "currentLongTermDebt": "22025000", "longTermInvestments": "43397000", "shortTermInvestments": "7952000", "currentNetReceivables": "166213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3712174999", "currentAccountsPayable": "602496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2278411000", "shortLongTermDebtTotal": "1668133000", "totalShareholderEquity": "1267525000", "capitalLeaseObligations": "5806000", "otherCurrentLiabilities": "188137000", "totalCurrentLiabilities": "898580000", "otherNonCurrentLiabilities": "167425000", "totalNonCurrentLiabilities": "2306383000", "cashAndShortTermInvestments": "414325000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "622224000", "cashAndCashEquivalentsAtCarryingValue": "414325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63005000", "profitLoss": "None", "dividendPayout": "13281000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "54888000", "operatingCashflow": "97196000", "capitalExpenditures": "84431000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21069000", "cashflowFromInvestment": "-59778000", "stockBasedCompensation": "-39333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72095000", "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": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "income_statement": { "revenue": 626704000, "cost_of_revenue": 565024000, "gross_profit": 61680000, "ebit": -85631000, "ebitda": -13886000, "pretax_income": -136328000, "tax_provision": -33544000, "net_income": -102486000, "net_income_to_common": -102486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400708000, "total_current_assets": 1062843000, "total_assets": 4830606000, "short_term_debt": 55491000, "long_term_debt": 1627590000, "total_debt": 1683081000, "total_liabilities": 3174544000, "total_equity": 1378810000, "shares_outstanding": 132439000, "goodwill_and_intangibles": 987606000 }, "cash_flow": { "operating_cash_flow": 94689000, "capital_expenditure": 60076000, "free_cash_flow": 154765000, "dividends_paid": 13281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302379, "ticker_id": 2834, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:46:47.291605+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85631000", "ebitda": "-13886000", "netIncome": "-102486000", "grossProfit": "61680000", "depreciation": "None", "totalRevenue": "626704000", "costOfRevenue": "565024000", "interestIncome": "3250000", "incomeBeforeTax": "-136328000", "interestExpense": "51895000", "operatingIncome": "-115466000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-33544000", "reportedCurrency": "USD", "netInterestIncome": "-52663000", "nonInterestIncome": "None", "operatingExpenses": "177146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71745000", "sellingGeneralAndAdministrative": "31952000", "netIncomeFromContinuingOperations": "-102784000" }, "balance": { "goodwill": "344814000", "inventory": "375103000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "4830606000", "longTermDebt": "1627590000", "shortTermDebt": "55491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "642792000", "reportedCurrency": "USD", "retainedEarnings": "-863295000", "totalLiabilities": "3174544000", "otherCurrentAssets": "120160000", "totalCurrentAssets": "1062843000", "currentLongTermDebt": "24756000", "longTermInvestments": "40475000", "shortTermInvestments": "20771000", "currentNetReceivables": "146101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3767763000", "currentAccountsPayable": "552160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1683944000", "totalShareholderEquity": "1378810000", "capitalLeaseObligations": "3093000", "otherCurrentLiabilities": "190055000", "totalCurrentLiabilities": "836752000", "otherNonCurrentLiabilities": "-27871000", "totalNonCurrentLiabilities": "2337792000", "cashAndShortTermInvestments": "400708000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "642792000", "cashAndCashEquivalentsAtCarryingValue": "400708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136328000", "profitLoss": "None", "dividendPayout": "13281000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "64866000", "operatingCashflow": "94689000", "capitalExpenditures": "60076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8299000", "cashflowFromInvestment": "-58106000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 626704000, "cost_of_revenue": 565024000, "gross_profit": 61680000, "research_and_development": null, "selling_general_admin": 31952000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85631000, "depreciation_amortisation": 71745000, "ebitda": -13886000, "interest_expense": 51895000, "interest_income": null, "other_non_operating": null, "pretax_income": -136328000, "tax_provision": -33544000, "effective_tax_rate": null, "net_income": -102486000, "net_income_continuing_ops": -102784000, "net_income_to_common": -102486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400708000, "short_term_investments": 20771000, "net_receivables": 146101000, "inventory": 375103000, "other_current_assets": null, "total_current_assets": 1062843000, "net_ppe": null, "goodwill": 344814000, "intangible_assets": 642792000, "goodwill_and_intangibles": 987606000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3767763000, "total_assets": 4830606000, "short_term_debt": 55491000, "accounts_payable": 552160000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 836752000, "long_term_debt": 1627590000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337792000, "total_liabilities": 3174544000, "total_debt": 1683081000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -863295000, "total_equity": 1378810000, "shares_outstanding": 132439000, "operating_cash_flow": 94689000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58106000, "dividends_paid": 13281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8299000, "free_cash_flow": 154765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85631000", "ebitda": "-13886000", "netIncome": "-102486000", "grossProfit": "61680000", "depreciation": "None", "totalRevenue": "626704000", "costOfRevenue": "565024000", "interestIncome": "3250000", "incomeBeforeTax": "-136328000", "interestExpense": "51895000", "operatingIncome": "-115466000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-33544000", "reportedCurrency": "USD", "netInterestIncome": "-52663000", "nonInterestIncome": "None", "operatingExpenses": "177146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71745000", "sellingGeneralAndAdministrative": "31952000", "netIncomeFromContinuingOperations": "-102784000" }, "balance": { "goodwill": "344814000", "inventory": "375103000", "commonStock": "132437999", "currentDebt": "None", "investments": "None", "totalAssets": "4830606000", "longTermDebt": "1627590000", "shortTermDebt": "55491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "642792000", "reportedCurrency": "USD", "retainedEarnings": "-863295000", "totalLiabilities": "3174544000", "otherCurrentAssets": "120160000", "totalCurrentAssets": "1062843000", "currentLongTermDebt": "24756000", "longTermInvestments": "40475000", "shortTermInvestments": "20771000", "currentNetReceivables": "146101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3767763000", "currentAccountsPayable": "552160000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1683944000", "totalShareholderEquity": "1378810000", "capitalLeaseObligations": "3093000", "otherCurrentLiabilities": "190055000", "totalCurrentLiabilities": "836752000", "otherNonCurrentLiabilities": "-27871000", "totalNonCurrentLiabilities": "2337792000", "cashAndShortTermInvestments": "400708000", "commonStockSharesOutstanding": "132439000", "intangibleAssetsExcludingGoodwill": "642792000", "cashAndCashEquivalentsAtCarryingValue": "400708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-136328000", "profitLoss": "None", "dividendPayout": "13281000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "64866000", "operatingCashflow": "94689000", "capitalExpenditures": "60076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8299000", "cashflowFromInvestment": "-58106000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71745000", "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": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "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" ] } } }