{ "ticker": { "uuid": "2162a624-6497-4f75-a8a3-a9524ec7dadd", "symbol": "AGRO", "name": "Adecoagro SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/2162a624-6497-4f75-a8a3-a9524ec7dadd/", "api_url": "https://sharemaestro.com/factors/api/tickers/2162a624-6497-4f75-a8a3-a9524ec7dadd/" }, "ticker_metadata": { "id": 125, "uuid": "2162a624-6497-4f75-a8a3-a9524ec7dadd", "symbol": "AGRO", "name": "Adecoagro SA", "asset_type": "equity", "market_cap": 1815400000, "stock_exchange_id": 3, "industry": "Farm Products", "sector": "Consumer Defensive", "description": "Adecoagro SA is an agro-industrial company in South America. The company is headquartered in Luxembourg, 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": "2162a624-6497-4f75-a8a3-a9524ec7dadd", "symbol": "AGRO", "name": "Adecoagro SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Farm Products", "page_url": "https://sharemaestro.com/factors/ticker/2162a624-6497-4f75-a8a3-a9524ec7dadd/", "api_url": "https://sharemaestro.com/factors/api/tickers/2162a624-6497-4f75-a8a3-a9524ec7dadd/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.06, "quality": 0.14, "momentum": 0.79, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 11.42, "market_cap": 5849038500, "pe_ratio": 410.5165, "earnings_yield": 0.0024, "ebitda_to_ev": 0.0614, "shareholder_yield": 0.0083, "roe": 0.0081, "piotroski_f_score": 2, "momentum_12_1": 0.485, "volatility_252d": 0.4949 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.628348+00:00", "batch_id": "" }, "size": { "price_close": 11.42, "market_cap": 5849038500, "market_cap_usd": 5849038500, "enterprise_value": 7592655500, "shares_outstanding": 512175000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 410.5165, "pb_ratio": 3.3311, "ptbv_ratio": 3.9043, "ps_ratio": 3.897, "pcf_ratio": 20.2052, "pfcf_ratio": 11.0865, "ev_ebitda": 16.2847, "ev_ebit": 45.0656, "ev_sales": 5.0587, "ev_fcf": 14.3914, "earnings_yield": 0.0024, "fcf_yield": 0.0695, "price_to_sales": 3.897, "price_to_book": 3.3311, "price_to_cashflow": 20.2052, "ebitda_to_ev": 0.0614, "sales_yield": 0.1977 }, "yield": { "dividend_yield": 0.0083, "buyback_yield": 0, "shareholder_yield": 0.0083, "debt_paydown_yield": null, "total_yield": 0.0083 }, "quality": { "gross_margin": 0.2524, "operating_margin": 0.1123, "net_margin": 0.0095, "ebitda_margin": 0.3106, "fcf_margin": 0.3515, "roe": 0.0081, "roa": 0.0027, "roic": 0.0179, "roc_greenblatt": null, "asset_turnover": 0.2894, "cash_conversion": 37.0285, "accruals_ratio": -0.0531, "sbc_to_revenue": 0.0082, "piotroski_f_score": 2, "altman_z_score": 1.7342, "earnings_stability_5y": 1.9493, "revenue_stability_5y": 0.2237, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0731, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8727, "net_debt_to_ebitda": 3.7397, "debt_to_assets": 0.3695, "interest_coverage": 1.0725, "current_ratio": 1.7359, "quick_ratio": 0.8558, "net_debt": 1743617000, "local_beta": 0.0006, "volatility_252d": 0.4949, "volatility_60d": 1.2228, "max_drawdown_12m": -0.2437, "risk_adjusted_momentum": 0.98 }, "growth": { "revenue_growth_1y": -0.0516, "revenue_growth_3y_cagr": 0.0194, "revenue_growth_5y_cagr": 0.1179, "eps_growth_1y": -0.7741, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3029, "book_value_growth_1y": -0.7634, "revenue_growth": -0.0516, "earnings_growth": -0.7741 }, "momentum": { "price_return_1m": -0.1302, "price_return_3m": 0.133, "price_return_6m": 0.397, "price_return_9m": 0.4211, "price_return_12m": 0.2916, "price_return_12m_ex1m": 0.485, "momentum_6m": 0.397, "momentum_12m": 0.2916, "momentum_12_1": 0.485, "distance_from_52w_high": -0.2437, "distance_from_52w_low": 0.6145, "relative_strength": 0.1917 }, "raw_ttm": { "revenue_ttm": 1500908000, "gross_profit_ttm": 378812000, "ebit_ttm": 168480000, "ebitda_ttm": 466246000, "net_income_ttm": 14248000, "eps_diluted_ttm": 0.0278, "operating_cash_flow_ttm": 289482440, "capital_expenditure_ttm": 238099190, "fcf_ttm": 527581630, "dividends_paid_ttm": 48359983, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157096000, "cash_and_equivalents": 172531000, "total_current_assets": 1241777000, "total_current_liabilities": 715364000, "net_ppe": null, "total_assets": 5185522000, "total_debt": 1916148000, "total_equity": 1755884000, "net_working_capital": 754303000, "book_value_per_share": 3.4283, "retained_earnings": 549869000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1498095000, "tangible_book_per_share": 2.925 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 67, "rank_ptbv": 62, "rank_ps": 72, "rank_pcf": 77, "rank_ev_ebitda": 68, "rank_ev_ebit": 91, "rank_earnings_yield": 98, "rank_fcf_yield": 56, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 97, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 35 }, "composites": { "value_composite": 94, "quality_composite": 86, "momentum_composite": 21, "growth_composite": 97, "yield_composite": 33, "svqf_composite": 99, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.0917, "os_score": 0.08, "value_percentile": 0.06, "quality_percentile": 0.14, "momentum_percentile": 0.79, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3435, "ticker_id": 125, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.628348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.42, "market_cap": 5849038500, "market_cap_usd": 5849038500, "enterprise_value": 7592655500, "shares_outstanding": 512175000, "fx_rate_to_usd": null, "pe_ratio": 410.51645845, "pb_ratio": 3.33110758, "ptbv_ratio": 3.90431748, "ps_ratio": 3.89700002, "pcf_ratio": 20.20515821, "pfcf_ratio": 11.08650902, "ev_ebitda": 16.28465553, "ev_ebit": 45.06561906, "ev_sales": 5.05870813, "ev_fcf": 14.39143266, "earnings_yield": 0.00243596, "fcf_yield": 0.06948579, "dividend_yield": 0.00826802, "buyback_yield": 0, "shareholder_yield": 0.00826802, "debt_paydown_yield": null, "total_yield": 0.00826802, "gross_margin": 0.25238855, "operating_margin": 0.11225205, "net_margin": 0.00949292, "ebitda_margin": 0.31064262, "fcf_margin": 0.35150831, "roe": 0.00811443, "roa": 0.00274765, "roic": 0.01785389, "roc_greenblatt": null, "asset_turnover": 0.28944203, "cash_conversion": 37.02846926, "accruals_ratio": -0.05307748, "sbc_to_revenue": 0.00816572, "debt_to_equity": 1.87267781, "net_debt_to_ebitda": 3.73969321, "debt_to_assets": 0.36951883, "interest_coverage": 1.07246524, "current_ratio": 1.73586733, "quick_ratio": 0.85576434, "net_debt": 1743617000, "revenue_growth_1y": -0.05164163, "revenue_growth_3y_cagr": 0.01940974, "revenue_growth_5y_cagr": 0.11790233, "eps_growth_1y": -0.77413525, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30291708, "book_value_growth_1y": -0.76342785, "piotroski_f_score": 2, "altman_z_score": 1.73421088, "earnings_stability_5y": 1.949326, "revenue_stability_5y": 0.223731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1302361, "price_return_3m": 0.13299271, "price_return_6m": 0.39699316, "price_return_9m": 0.42108734, "price_return_12m": 0.29162143, "price_return_12m_ex1m": 0.48502533, "distance_from_52w_high": -0.24367856, "distance_from_52w_low": 0.61447657, "relative_strength": 0.19165785, "local_beta": 0.0006, "volatility_252d": 0.494938, "volatility_60d": 1.222837, "max_drawdown_12m": -0.24367856, "revenue_ttm": 1500908000, "gross_profit_ttm": 378812000, "ebit_ttm": 168480000, "ebitda_ttm": 466246000, "net_income_ttm": 14248000, "eps_diluted_ttm": 0.02781862, "operating_cash_flow_ttm": 289482440, "capital_expenditure_ttm": 238099190, "fcf_ttm": 527581630, "dividends_paid_ttm": 48359983, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157096000, "cash_and_equivalents": 172531000, "total_current_assets": 1241777000, "total_current_liabilities": 715364000, "net_ppe": null, "total_assets": 5185522000, "total_debt": 1916148000, "total_equity": 1755884000, "net_working_capital": 754303000, "book_value_per_share": 3.42828916, "retained_earnings": 549869000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1498095000, "tangible_book_per_share": 2.92496705, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 99, "rank_pb": 67, "rank_ptbv": 62, "rank_ps": 72, "rank_pcf": 77, "rank_ev_ebitda": 68, "rank_ev_ebit": 91, "rank_earnings_yield": 98, "rank_fcf_yield": 56, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 97, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 35, "value_composite": 94, "quality_composite": 86, "momentum_composite": 21, "growth_composite": 97, "yield_composite": 33, "svqf_composite": 99, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.42, "os": 0.08, "value": 0.06, "quality": 0.14, "momentum": 0.79, "confidence": 1, "coverage": 1, "pe_ratio": 410.5165, "earnings_yield": 0.0024, "shareholder_yield": 0.0083, "roe": 0.0081, "momentum_12_1": 0.485, "complete_fields": { "id": 3435, "ticker_id": 125, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:50.628348+00:00", "batch_id": "", "os_score_delta": null, "price_close": 11.42, "market_cap": 5849038500, "market_cap_usd": 5849038500, "enterprise_value": 7592655500, "shares_outstanding": 512175000, "fx_rate_to_usd": null, "pe_ratio": 410.51645845, "pb_ratio": 3.33110758, "ptbv_ratio": 3.90431748, "ps_ratio": 3.89700002, "pcf_ratio": 20.20515821, "pfcf_ratio": 11.08650902, "ev_ebitda": 16.28465553, "ev_ebit": 45.06561906, "ev_sales": 5.05870813, "ev_fcf": 14.39143266, "earnings_yield": 0.00243596, "fcf_yield": 0.06948579, "dividend_yield": 0.00826802, "buyback_yield": 0, "shareholder_yield": 0.00826802, "debt_paydown_yield": null, "total_yield": 0.00826802, "gross_margin": 0.25238855, "operating_margin": 0.11225205, "net_margin": 0.00949292, "ebitda_margin": 0.31064262, "fcf_margin": 0.35150831, "roe": 0.00811443, "roa": 0.00274765, "roic": 0.01785389, "roc_greenblatt": null, "asset_turnover": 0.28944203, "cash_conversion": 37.02846926, "accruals_ratio": -0.05307748, "sbc_to_revenue": 0.00816572, "debt_to_equity": 1.87267781, "net_debt_to_ebitda": 3.73969321, "debt_to_assets": 0.36951883, "interest_coverage": 1.07246524, "current_ratio": 1.73586733, "quick_ratio": 0.85576434, "net_debt": 1743617000, "revenue_growth_1y": -0.05164163, "revenue_growth_3y_cagr": 0.01940974, "revenue_growth_5y_cagr": 0.11790233, "eps_growth_1y": -0.77413525, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30291708, "book_value_growth_1y": -0.76342785, "piotroski_f_score": 2, "altman_z_score": 1.73421088, "earnings_stability_5y": 1.949326, "revenue_stability_5y": 0.223731, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1302361, "price_return_3m": 0.13299271, "price_return_6m": 0.39699316, "price_return_9m": 0.42108734, "price_return_12m": 0.29162143, "price_return_12m_ex1m": 0.48502533, "distance_from_52w_high": -0.24367856, "distance_from_52w_low": 0.61447657, "relative_strength": 0.19165785, "local_beta": 0.0006, "volatility_252d": 0.494938, "volatility_60d": 1.222837, "max_drawdown_12m": -0.24367856, "revenue_ttm": 1500908000, "gross_profit_ttm": 378812000, "ebit_ttm": 168480000, "ebitda_ttm": 466246000, "net_income_ttm": 14248000, "eps_diluted_ttm": 0.02781862, "operating_cash_flow_ttm": 289482440, "capital_expenditure_ttm": 238099190, "fcf_ttm": 527581630, "dividends_paid_ttm": 48359983, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157096000, "cash_and_equivalents": 172531000, "total_current_assets": 1241777000, "total_current_liabilities": 715364000, "net_ppe": null, "total_assets": 5185522000, "total_debt": 1916148000, "total_equity": 1755884000, "net_working_capital": 754303000, "book_value_per_share": 3.42828916, "retained_earnings": 549869000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1498095000, "tangible_book_per_share": 2.92496705, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 99, "rank_pb": 67, "rank_ptbv": 62, "rank_ps": 72, "rank_pcf": 77, "rank_ev_ebitda": 68, "rank_ev_ebit": 91, "rank_earnings_yield": 98, "rank_fcf_yield": 56, "rank_dividend_yield": 48, "rank_shareholder_yield": 48, "rank_total_yield": 48, "rank_roe": 70, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 97, "rank_accruals": 41, "rank_sue": 50, "rank_eps_growth_1y": 97, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 24, "rank_relative_strength": 35, "value_composite": 94, "quality_composite": 86, "momentum_composite": 21, "growth_composite": 97, "yield_composite": 33, "svqf_composite": 99, "vc1_composite": 93, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 2, "small_cap_core_rank": 92, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 1427734000, "cost_of_revenue": 1076458000, "gross_profit": 351276000, "ebit": 104152000, "ebitda": 375620000, "pretax_income": -6933000, "tax_provision": -174000, "net_income": -8348000, "net_income_to_common": -8348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383150000, "total_current_assets": 1419096000, "total_assets": 5248798000, "short_term_debt": 273047000, "long_term_debt": 1379921000, "total_debt": 1652968000, "total_liabilities": 3456507000, "total_equity": 1655342000, "shares_outstanding": 512175000, "goodwill_and_intangibles": 253875000 }, "cash_flow": { "operating_cash_flow": 284856000, "capital_expenditure": 264259000, "free_cash_flow": 549115000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211634, "ticker_id": 125, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104152000", "ebitda": "375620000", "netIncome": "-8348000", "grossProfit": "351276000", "depreciation": "None", "totalRevenue": "1427734000", "costOfRevenue": "1076458000", "interestIncome": "26980000", "incomeBeforeTax": "-6933000", "interestExpense": "111085000", "operatingIncome": "66434000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-174000", "reportedCurrency": "USD", "netInterestIncome": "-93584000", "nonInterestIncome": "None", "operatingExpenses": "284842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1076458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271468000", "sellingGeneralAndAdministrative": "86941000", "netIncomeFromContinuingOperations": "-6759000" }, "balance": { "goodwill": "227770000", "inventory": "624521000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5248798000", "longTermDebt": "1379921000", "shortTermDebt": "273047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26105000", "reportedCurrency": "USD", "retainedEarnings": "509730000", "totalLiabilities": "3456507000", "otherCurrentAssets": "22257000", "totalCurrentAssets": "1419096000", "currentLongTermDebt": "213088000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "299342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829702000", "currentAccountsPayable": "226568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1949611000", "totalShareholderEquity": "1655342000", "capitalLeaseObligations": "356602000", "otherCurrentLiabilities": "504995000", "totalCurrentLiabilities": "1026502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430005000", "cashAndShortTermInvestments": "383150000", "commonStockSharesOutstanding": "512175000", "intangibleAssetsExcludingGoodwill": "26105000", "cashAndCashEquivalentsAtCarryingValue": "383150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8348000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25832000", "operatingCashflow": "284856000", "capitalExpenditures": "264259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "834486000", "cashflowFromInvestment": "-951773000", "stockBasedCompensation": "11896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1427734000, "cost_of_revenue": 1076458000, "gross_profit": 351276000, "research_and_development": null, "selling_general_admin": 86941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104152000, "depreciation_amortisation": 271468000, "ebitda": 375620000, "interest_expense": 111085000, "interest_income": null, "other_non_operating": null, "pretax_income": -6933000, "tax_provision": -174000, "effective_tax_rate": null, "net_income": -8348000, "net_income_continuing_ops": -6759000, "net_income_to_common": -8348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383150000, "short_term_investments": 89826000, "net_receivables": 299342000, "inventory": 624521000, "other_current_assets": null, "total_current_assets": 1419096000, "net_ppe": null, "goodwill": 227770000, "intangible_assets": 26105000, "goodwill_and_intangibles": 253875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3829702000, "total_assets": 5248798000, "short_term_debt": 273047000, "accounts_payable": 226568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1026502000, "long_term_debt": 1379921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430005000, "total_liabilities": 3456507000, "total_debt": 1652968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509730000, "total_equity": 1655342000, "shares_outstanding": 512175000, "operating_cash_flow": 284856000, "stock_based_compensation": 11896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 264259000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -951773000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 834486000, "free_cash_flow": 549115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104152000", "ebitda": "375620000", "netIncome": "-8348000", "grossProfit": "351276000", "depreciation": "None", "totalRevenue": "1427734000", "costOfRevenue": "1076458000", "interestIncome": "26980000", "incomeBeforeTax": "-6933000", "interestExpense": "111085000", "operatingIncome": "66434000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-174000", "reportedCurrency": "USD", "netInterestIncome": "-93584000", "nonInterestIncome": "None", "operatingExpenses": "284842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1076458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271468000", "sellingGeneralAndAdministrative": "86941000", "netIncomeFromContinuingOperations": "-6759000" }, "balance": { "goodwill": "227770000", "inventory": "624521000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5248798000", "longTermDebt": "1379921000", "shortTermDebt": "273047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26105000", "reportedCurrency": "USD", "retainedEarnings": "509730000", "totalLiabilities": "3456507000", "otherCurrentAssets": "22257000", "totalCurrentAssets": "1419096000", "currentLongTermDebt": "213088000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "299342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829702000", "currentAccountsPayable": "226568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1949611000", "totalShareholderEquity": "1655342000", "capitalLeaseObligations": "356602000", "otherCurrentLiabilities": "504995000", "totalCurrentLiabilities": "1026502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430005000", "cashAndShortTermInvestments": "383150000", "commonStockSharesOutstanding": "512175000", "intangibleAssetsExcludingGoodwill": "26105000", "cashAndCashEquivalentsAtCarryingValue": "383150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8348000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "25832000", "operatingCashflow": "284856000", "capitalExpenditures": "264259000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "834486000", "cashflowFromInvestment": "-951773000", "stockBasedCompensation": "11896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10210000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "194853000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 1518907000, "cost_of_revenue": 1084071000, "gross_profit": 434836000, "ebit": 108893000, "ebitda": 412917000, "pretax_income": 35086000, "tax_provision": -57015000, "net_income": 92340000, "net_income_to_common": 92340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211244000, "total_current_assets": 1015002000, "total_assets": 3114888000, "short_term_debt": 153902000, "long_term_debt": 680005000, "total_debt": 833907000, "total_liabilities": 1706787000, "total_equity": 1408101000, "shares_outstanding": 103069000, "goodwill_and_intangibles": 37231000 }, "cash_flow": { "operating_cash_flow": 328331000, "capital_expenditure": 263329000, "free_cash_flow": 591660000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211639, "ticker_id": 125, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108893000", "ebitda": "412917000", "netIncome": "92340000", "grossProfit": "434836000", "depreciation": "None", "totalRevenue": "1518907000", "costOfRevenue": "1084071000", "interestIncome": "16048000", "incomeBeforeTax": "35086000", "interestExpense": "73807000", "operatingIncome": "182298000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57015000", "reportedCurrency": "USD", "netInterestIncome": "-66495000", "nonInterestIncome": "None", "operatingExpenses": "252538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304024000", "sellingGeneralAndAdministrative": "71013000", "netIncomeFromContinuingOperations": "92101000" }, "balance": { "goodwill": "20242000", "inventory": "540191000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3114888000", "longTermDebt": "680005000", "shortTermDebt": "153902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16989000", "reportedCurrency": "USD", "retainedEarnings": "518064000", "totalLiabilities": "1706787000", "otherCurrentAssets": "104245000", "totalCurrentAssets": "1015002000", "currentLongTermDebt": "99551000", "longTermInvestments": "None", "shortTermInvestments": "46097000", "currentNetReceivables": "159322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099886000", "currentAccountsPayable": "173157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121586000", "totalShareholderEquity": "1408101000", "capitalLeaseObligations": "342030000", "otherCurrentLiabilities": "73260000", "totalCurrentLiabilities": "400319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1306468000", "cashAndShortTermInvestments": "211244000", "commonStockSharesOutstanding": "103069000", "intangibleAssetsExcludingGoodwill": "16989000", "cashAndCashEquivalentsAtCarryingValue": "211244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92101000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-35772000", "operatingCashflow": "328331000", "capitalExpenditures": "263329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000000", "cashflowFromInvestment": "-231565000", "stockBasedCompensation": "6680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1518907000, "cost_of_revenue": 1084071000, "gross_profit": 434836000, "research_and_development": null, "selling_general_admin": 71013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108893000, "depreciation_amortisation": 304024000, "ebitda": 412917000, "interest_expense": 73807000, "interest_income": null, "other_non_operating": null, "pretax_income": 35086000, "tax_provision": -57015000, "effective_tax_rate": null, "net_income": 92340000, "net_income_continuing_ops": 92101000, "net_income_to_common": 92340000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211244000, "short_term_investments": 46097000, "net_receivables": 159322000, "inventory": 540191000, "other_current_assets": null, "total_current_assets": 1015002000, "net_ppe": null, "goodwill": 20242000, "intangible_assets": 16989000, "goodwill_and_intangibles": 37231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2099886000, "total_assets": 3114888000, "short_term_debt": 153902000, "accounts_payable": 173157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400319000, "long_term_debt": 680005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1306468000, "total_liabilities": 1706787000, "total_debt": 833907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518064000, "total_equity": 1408101000, "shares_outstanding": 103069000, "operating_cash_flow": 328331000, "stock_based_compensation": 6680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -231565000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -274000000, "free_cash_flow": 591660000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108893000", "ebitda": "412917000", "netIncome": "92340000", "grossProfit": "434836000", "depreciation": "None", "totalRevenue": "1518907000", "costOfRevenue": "1084071000", "interestIncome": "16048000", "incomeBeforeTax": "35086000", "interestExpense": "73807000", "operatingIncome": "182298000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-57015000", "reportedCurrency": "USD", "netInterestIncome": "-66495000", "nonInterestIncome": "None", "operatingExpenses": "252538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1084071000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304024000", "sellingGeneralAndAdministrative": "71013000", "netIncomeFromContinuingOperations": "92101000" }, "balance": { "goodwill": "20242000", "inventory": "540191000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3114888000", "longTermDebt": "680005000", "shortTermDebt": "153902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16989000", "reportedCurrency": "USD", "retainedEarnings": "518064000", "totalLiabilities": "1706787000", "otherCurrentAssets": "104245000", "totalCurrentAssets": "1015002000", "currentLongTermDebt": "99551000", "longTermInvestments": "None", "shortTermInvestments": "46097000", "currentNetReceivables": "159322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099886000", "currentAccountsPayable": "173157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121586000", "totalShareholderEquity": "1408101000", "capitalLeaseObligations": "342030000", "otherCurrentLiabilities": "73260000", "totalCurrentLiabilities": "400319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1306468000", "cashAndShortTermInvestments": "211244000", "commonStockSharesOutstanding": "103069000", "intangibleAssetsExcludingGoodwill": "16989000", "cashAndCashEquivalentsAtCarryingValue": "211244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92101000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-35772000", "operatingCashflow": "328331000", "capitalExpenditures": "263329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-274000000", "cashflowFromInvestment": "-231565000", "stockBasedCompensation": "6680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66887000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304024000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 1298871000, "cost_of_revenue": 883484000, "gross_profit": 415387000, "ebit": 377503000, "ebitda": 651606000, "pretax_income": 305394000, "tax_provision": 78673000, "net_income": 226291000, "net_income_to_common": 226291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339781000, "total_current_assets": 1055674000, "total_assets": 3164894000, "short_term_debt": 260047000, "long_term_debt": 697843000, "total_debt": 957890000, "total_liabilities": 1899246000, "total_equity": 1265648000, "shares_outstanding": 107493000, "goodwill_and_intangibles": 27519000 }, "cash_flow": { "operating_cash_flow": 434907000, "capital_expenditure": 243425000, "free_cash_flow": 678332000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211644, "ticker_id": 125, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377503000", "ebitda": "651606000", "netIncome": "226291000", "grossProfit": "415387000", "depreciation": "None", "totalRevenue": "1298871000", "costOfRevenue": "883484000", "interestIncome": "4755000", "incomeBeforeTax": "305394000", "interestExpense": "53241000", "operatingIncome": "241565000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78673000", "reportedCurrency": "USD", "netInterestIncome": "-26165000", "nonInterestIncome": "None", "operatingExpenses": "173822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274103000", "sellingGeneralAndAdministrative": "57083000", "netIncomeFromContinuingOperations": "147244000" }, "balance": { "goodwill": "14309000", "inventory": "460382000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "697843000", "shortTermDebt": "260047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "126228000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "207106000", "longTermInvestments": "None", "shortTermInvestments": "62637000", "currentNetReceivables": "129283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283459000", "totalShareholderEquity": "1265648000", "capitalLeaseObligations": "378510000", "otherCurrentLiabilities": "71684000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107493000", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226721000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35803000", "operatingCashflow": "434907000", "capitalExpenditures": "243425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208743000", "cashflowFromInvestment": "-111552000", "stockBasedCompensation": "8581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1298871000, "cost_of_revenue": 883484000, "gross_profit": 415387000, "research_and_development": null, "selling_general_admin": 57083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377503000, "depreciation_amortisation": 274103000, "ebitda": 651606000, "interest_expense": 53241000, "interest_income": null, "other_non_operating": null, "pretax_income": 305394000, "tax_provision": 78673000, "effective_tax_rate": null, "net_income": 226291000, "net_income_continuing_ops": 147244000, "net_income_to_common": 226291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339781000, "short_term_investments": 62637000, "net_receivables": 129283000, "inventory": 460382000, "other_current_assets": null, "total_current_assets": 1055674000, "net_ppe": null, "goodwill": 14309000, "intangible_assets": 13210000, "goodwill_and_intangibles": 27519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109220000, "total_assets": 3164894000, "short_term_debt": 260047000, "accounts_payable": 140949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494054000, "long_term_debt": 697843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405192000, "total_liabilities": 1899246000, "total_debt": 957890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418789000, "total_equity": 1265648000, "shares_outstanding": 107493000, "operating_cash_flow": 434907000, "stock_based_compensation": 8581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111552000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208743000, "free_cash_flow": 678332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377503000", "ebitda": "651606000", "netIncome": "226291000", "grossProfit": "415387000", "depreciation": "None", "totalRevenue": "1298871000", "costOfRevenue": "883484000", "interestIncome": "4755000", "incomeBeforeTax": "305394000", "interestExpense": "53241000", "operatingIncome": "241565000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "78673000", "reportedCurrency": "USD", "netInterestIncome": "-26165000", "nonInterestIncome": "None", "operatingExpenses": "173822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "883484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274103000", "sellingGeneralAndAdministrative": "57083000", "netIncomeFromContinuingOperations": "147244000" }, "balance": { "goodwill": "14309000", "inventory": "460382000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "697843000", "shortTermDebt": "260047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "126228000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "207106000", "longTermInvestments": "None", "shortTermInvestments": "62637000", "currentNetReceivables": "129283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283459000", "totalShareholderEquity": "1265648000", "capitalLeaseObligations": "378510000", "otherCurrentLiabilities": "71684000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107493000", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "226721000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-35803000", "operatingCashflow": "434907000", "capitalExpenditures": "243425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208743000", "cashflowFromInvestment": "-111552000", "stockBasedCompensation": "8581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "274103000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 1347724000, "cost_of_revenue": 882099000, "gross_profit": 465625000, "ebit": 216514000, "ebitda": 470893000, "pretax_income": 135364000, "tax_provision": 26758000, "net_income": 108138000, "net_income_to_common": 108138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 230653000, "total_current_assets": 1023022000, "total_assets": 3108855000, "short_term_debt": 334200000, "long_term_debt": 727983000, "total_debt": 1062183000, "total_liabilities": 1945212000, "total_equity": 1163643000, "shares_outstanding": 110440000, "goodwill_and_intangibles": 36120000 }, "cash_flow": { "operating_cash_flow": 370026000, "capital_expenditure": 230222000, "free_cash_flow": 600248000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211649, "ticker_id": 125, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216514000", "ebitda": "470893000", "netIncome": "108138000", "grossProfit": "465625000", "depreciation": "None", "totalRevenue": "1347724000", "costOfRevenue": "882099000", "interestIncome": "5781000", "incomeBeforeTax": "135364000", "interestExpense": "81150000", "operatingIncome": "249800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26758000", "reportedCurrency": "USD", "netInterestIncome": "-86273000", "nonInterestIncome": "None", "operatingExpenses": "215825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "882099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254379000", "sellingGeneralAndAdministrative": "66451000", "netIncomeFromContinuingOperations": "108606000" }, "balance": { "goodwill": "18544000", "inventory": "509844000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3108855000", "longTermDebt": "727983000", "shortTermDebt": "334200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17576000", "reportedCurrency": "USD", "retainedEarnings": "202342000", "totalLiabilities": "1945212000", "otherCurrentAssets": "149911000", "totalCurrentAssets": "1023022000", "currentLongTermDebt": "279769000", "longTermInvestments": "None", "shortTermInvestments": "98571000", "currentNetReceivables": "132614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2085833000", "currentAccountsPayable": "193127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1955019000", "shortLongTermDebtTotal": "1345732000", "totalShareholderEquity": "1163643000", "capitalLeaseObligations": "337980000", "otherCurrentLiabilities": "34912000", "totalCurrentLiabilities": "615028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1330184000", "cashAndShortTermInvestments": "230653000", "commonStockSharesOutstanding": "110440000", "intangibleAssetsExcludingGoodwill": "17576000", "cashAndCashEquivalentsAtCarryingValue": "230653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108606000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "41751000", "operatingCashflow": "370026000", "capitalExpenditures": "230222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23573000", "cashflowFromInvestment": "-299264000", "stockBasedCompensation": "10227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1347724000, "cost_of_revenue": 882099000, "gross_profit": 465625000, "research_and_development": null, "selling_general_admin": 66451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216514000, "depreciation_amortisation": 254379000, "ebitda": 470893000, "interest_expense": 81150000, "interest_income": null, "other_non_operating": null, "pretax_income": 135364000, "tax_provision": 26758000, "effective_tax_rate": null, "net_income": 108138000, "net_income_continuing_ops": 108606000, "net_income_to_common": 108138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 230653000, "short_term_investments": 98571000, "net_receivables": 132614000, "inventory": 509844000, "other_current_assets": null, "total_current_assets": 1023022000, "net_ppe": null, "goodwill": 18544000, "intangible_assets": 17576000, "goodwill_and_intangibles": 36120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2085833000, "total_assets": 3108855000, "short_term_debt": 334200000, "accounts_payable": 193127000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 615028000, "long_term_debt": 727983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330184000, "total_liabilities": 1945212000, "total_debt": 1062183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 202342000, "total_equity": 1163643000, "shares_outstanding": 110440000, "operating_cash_flow": 370026000, "stock_based_compensation": 10227000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 230222000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -299264000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23573000, "free_cash_flow": 600248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216514000", "ebitda": "470893000", "netIncome": "108138000", "grossProfit": "465625000", "depreciation": "None", "totalRevenue": "1347724000", "costOfRevenue": "882099000", "interestIncome": "5781000", "incomeBeforeTax": "135364000", "interestExpense": "81150000", "operatingIncome": "249800000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "26758000", "reportedCurrency": "USD", "netInterestIncome": "-86273000", "nonInterestIncome": "None", "operatingExpenses": "215825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "882099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254379000", "sellingGeneralAndAdministrative": "66451000", "netIncomeFromContinuingOperations": "108606000" }, "balance": { "goodwill": "18544000", "inventory": "509844000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3108855000", "longTermDebt": "727983000", "shortTermDebt": "334200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17576000", "reportedCurrency": "USD", "retainedEarnings": "202342000", "totalLiabilities": "1945212000", "otherCurrentAssets": "149911000", "totalCurrentAssets": "1023022000", "currentLongTermDebt": "279769000", "longTermInvestments": "None", "shortTermInvestments": "98571000", "currentNetReceivables": "132614000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2085833000", "currentAccountsPayable": "193127000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1955019000", "shortLongTermDebtTotal": "1345732000", "totalShareholderEquity": "1163643000", "capitalLeaseObligations": "337980000", "otherCurrentLiabilities": "34912000", "totalCurrentLiabilities": "615028000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1330184000", "cashAndShortTermInvestments": "230653000", "commonStockSharesOutstanding": "110440000", "intangibleAssetsExcludingGoodwill": "17576000", "cashAndCashEquivalentsAtCarryingValue": "230653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108606000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "41751000", "operatingCashflow": "370026000", "capitalExpenditures": "230222000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23573000", "cashflowFromInvestment": "-299264000", "stockBasedCompensation": "10227000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254379000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 1124352000, "cost_of_revenue": 640104000, "gross_profit": 484248000, "ebit": 266512000, "ebitda": 453243000, "pretax_income": 174554000, "tax_provision": 43837000, "net_income": 130669000, "net_income_to_common": 130669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199766000, "total_current_assets": 761798000, "total_assets": 2582401000, "short_term_debt": 157300000, "long_term_debt": 705487000, "total_debt": 862787000, "total_liabilities": 1534571000, "total_equity": 1047830000, "shares_outstanding": 115614000, "goodwill_and_intangibles": 31337000 }, "cash_flow": { "operating_cash_flow": 348662000, "capital_expenditure": 213005000, "free_cash_flow": 561667000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211654, "ticker_id": 125, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "266512000", "ebitda": "453243000", "netIncome": "130669000", "grossProfit": "484248000", "depreciation": "None", "totalRevenue": "1124352000", "costOfRevenue": "640104000", "interestIncome": "36670000", "incomeBeforeTax": "174554000", "interestExpense": "82779000", "operatingIncome": "278024000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43837000", "reportedCurrency": "USD", "netInterestIncome": "-103470000", "nonInterestIncome": "None", "operatingExpenses": "206224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186731000", "sellingGeneralAndAdministrative": "69794000", "netIncomeFromContinuingOperations": "130717000" }, "balance": { "goodwill": "16626000", "inventory": "415347000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2582401000", "longTermDebt": "705487000", "shortTermDebt": "157300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14711000", "reportedCurrency": "USD", "retainedEarnings": "115735000", "totalLiabilities": "1534571000", "otherCurrentAssets": "29315000", "totalCurrentAssets": "761798000", "currentLongTermDebt": "112164000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820603000", "currentAccountsPayable": "151979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1701827000", "shortLongTermDebtTotal": "1064505000", "totalShareholderEquity": "1047830000", "capitalLeaseObligations": "246854000", "otherCurrentLiabilities": "37817000", "totalCurrentLiabilities": "357426000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1177145000", "cashAndShortTermInvestments": "199766000", "commonStockSharesOutstanding": "115614000", "intangibleAssetsExcludingGoodwill": "14711000", "cashAndCashEquivalentsAtCarryingValue": "199766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130717000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-95218000", "operatingCashflow": "348662000", "capitalExpenditures": "213005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303133000", "cashflowFromInvestment": "-175221000", "stockBasedCompensation": "6406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1124352000, "cost_of_revenue": 640104000, "gross_profit": 484248000, "research_and_development": null, "selling_general_admin": 69794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 266512000, "depreciation_amortisation": 186731000, "ebitda": 453243000, "interest_expense": 82779000, "interest_income": null, "other_non_operating": null, "pretax_income": 174554000, "tax_provision": 43837000, "effective_tax_rate": null, "net_income": 130669000, "net_income_continuing_ops": 130717000, "net_income_to_common": 130669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199766000, "short_term_investments": null, "net_receivables": 117349000, "inventory": 415347000, "other_current_assets": null, "total_current_assets": 761798000, "net_ppe": null, "goodwill": 16626000, "intangible_assets": 14711000, "goodwill_and_intangibles": 31337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1820603000, "total_assets": 2582401000, "short_term_debt": 157300000, "accounts_payable": 151979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357426000, "long_term_debt": 705487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1177145000, "total_liabilities": 1534571000, "total_debt": 862787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 115735000, "total_equity": 1047830000, "shares_outstanding": 115614000, "operating_cash_flow": 348662000, "stock_based_compensation": 6406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 213005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175221000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303133000, "free_cash_flow": 561667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "266512000", "ebitda": "453243000", "netIncome": "130669000", "grossProfit": "484248000", "depreciation": "None", "totalRevenue": "1124352000", "costOfRevenue": "640104000", "interestIncome": "36670000", "incomeBeforeTax": "174554000", "interestExpense": "82779000", "operatingIncome": "278024000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43837000", "reportedCurrency": "USD", "netInterestIncome": "-103470000", "nonInterestIncome": "None", "operatingExpenses": "206224000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186731000", "sellingGeneralAndAdministrative": "69794000", "netIncomeFromContinuingOperations": "130717000" }, "balance": { "goodwill": "16626000", "inventory": "415347000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2582401000", "longTermDebt": "705487000", "shortTermDebt": "157300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14711000", "reportedCurrency": "USD", "retainedEarnings": "115735000", "totalLiabilities": "1534571000", "otherCurrentAssets": "29315000", "totalCurrentAssets": "761798000", "currentLongTermDebt": "112164000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1820603000", "currentAccountsPayable": "151979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1701827000", "shortLongTermDebtTotal": "1064505000", "totalShareholderEquity": "1047830000", "capitalLeaseObligations": "246854000", "otherCurrentLiabilities": "37817000", "totalCurrentLiabilities": "357426000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1177145000", "cashAndShortTermInvestments": "199766000", "commonStockSharesOutstanding": "115614000", "intangibleAssetsExcludingGoodwill": "14711000", "cashAndCashEquivalentsAtCarryingValue": "199766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130717000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-95218000", "operatingCashflow": "348662000", "capitalExpenditures": "213005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303133000", "cashflowFromInvestment": "-175221000", "stockBasedCompensation": "6406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66463000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "218127000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 817764000, "cost_of_revenue": 482212000, "gross_profit": 335552000, "ebit": 84209000, "ebitda": 266901000, "pretax_income": 13395000, "tax_provision": 12325000, "net_income": 412000, "net_income_to_common": 412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336282000, "total_current_assets": 766569000, "total_assets": 2482236000, "short_term_debt": 193963000, "long_term_debt": 813464000, "total_debt": 1007427000, "total_liabilities": 1518512000, "total_equity": 963724000, "shares_outstanding": 117714000, "goodwill_and_intangibles": 26930000 }, "cash_flow": { "operating_cash_flow": 257125000, "capital_expenditure": 176990000, "free_cash_flow": 434115000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211659, "ticker_id": 125, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84209000", "ebitda": "266901000", "netIncome": "412000", "grossProfit": "335552000", "depreciation": "None", "totalRevenue": "817764000", "costOfRevenue": "482212000", "interestIncome": "4084000", "incomeBeforeTax": "13395000", "interestExpense": "75588000", "operatingIncome": "189053000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12325000", "reportedCurrency": "USD", "netInterestIncome": "-37562000", "nonInterestIncome": "None", "operatingExpenses": "146499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182692000", "sellingGeneralAndAdministrative": "36051000", "netIncomeFromContinuingOperations": "1070000" }, "balance": { "goodwill": "14482000", "inventory": "284429000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2482236000", "longTermDebt": "813464000", "shortTermDebt": "193963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12448000", "reportedCurrency": "USD", "retainedEarnings": "8671000", "totalLiabilities": "1518512000", "otherCurrentAssets": "28374000", "totalCurrentAssets": "766569000", "currentLongTermDebt": "157626000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715667000", "currentAccountsPayable": "110662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1580586000", "shortLongTermDebtTotal": "1166862000", "totalShareholderEquity": "963724000", "capitalLeaseObligations": "195772000", "otherCurrentLiabilities": "45457000", "totalCurrentLiabilities": "359166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1159346000", "cashAndShortTermInvestments": "336282000", "commonStockSharesOutstanding": "117714000", "intangibleAssetsExcludingGoodwill": "12448000", "cashAndCashEquivalentsAtCarryingValue": "336282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1070000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-40455000", "operatingCashflow": "257125000", "capitalExpenditures": "176990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53919000", "cashflowFromInvestment": "-121916000", "stockBasedCompensation": "4316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 817764000, "cost_of_revenue": 482212000, "gross_profit": 335552000, "research_and_development": null, "selling_general_admin": 36051000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84209000, "depreciation_amortisation": 182692000, "ebitda": 266901000, "interest_expense": 75588000, "interest_income": null, "other_non_operating": null, "pretax_income": 13395000, "tax_provision": 12325000, "effective_tax_rate": null, "net_income": 412000, "net_income_continuing_ops": 1070000, "net_income_to_common": 412000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336282000, "short_term_investments": null, "net_receivables": 117448000, "inventory": 284429000, "other_current_assets": null, "total_current_assets": 766569000, "net_ppe": null, "goodwill": 14482000, "intangible_assets": 12448000, "goodwill_and_intangibles": 26930000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1715667000, "total_assets": 2482236000, "short_term_debt": 193963000, "accounts_payable": 110662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359166000, "long_term_debt": 813464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1159346000, "total_liabilities": 1518512000, "total_debt": 1007427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8671000, "total_equity": 963724000, "shares_outstanding": 117714000, "operating_cash_flow": 257125000, "stock_based_compensation": 4316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 176990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121916000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53919000, "free_cash_flow": 434115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84209000", "ebitda": "266901000", "netIncome": "412000", "grossProfit": "335552000", "depreciation": "None", "totalRevenue": "817764000", "costOfRevenue": "482212000", "interestIncome": "4084000", "incomeBeforeTax": "13395000", "interestExpense": "75588000", "operatingIncome": "189053000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12325000", "reportedCurrency": "USD", "netInterestIncome": "-37562000", "nonInterestIncome": "None", "operatingExpenses": "146499000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "482212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "182692000", "sellingGeneralAndAdministrative": "36051000", "netIncomeFromContinuingOperations": "1070000" }, "balance": { "goodwill": "14482000", "inventory": "284429000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2482236000", "longTermDebt": "813464000", "shortTermDebt": "193963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12448000", "reportedCurrency": "USD", "retainedEarnings": "8671000", "totalLiabilities": "1518512000", "otherCurrentAssets": "28374000", "totalCurrentAssets": "766569000", "currentLongTermDebt": "157626000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1715667000", "currentAccountsPayable": "110662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1580586000", "shortLongTermDebtTotal": "1166862000", "totalShareholderEquity": "963724000", "capitalLeaseObligations": "195772000", "otherCurrentLiabilities": "45457000", "totalCurrentLiabilities": "359166000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1159346000", "cashAndShortTermInvestments": "336282000", "commonStockSharesOutstanding": "117714000", "intangibleAssetsExcludingGoodwill": "12448000", "cashAndCashEquivalentsAtCarryingValue": "336282000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1070000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-40455000", "operatingCashflow": "257125000", "capitalExpenditures": "176990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53919000", "cashflowFromInvestment": "-121916000", "stockBasedCompensation": "4316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182692000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 887138000, "cost_of_revenue": 600759000, "gross_profit": 286379000, "ebit": 90820000, "ebitda": 310427000, "pretax_income": 21162000, "tax_provision": 20820000, "net_income": -772000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290276000, "total_current_assets": 649066000, "total_assets": 2521307000, "short_term_debt": 229892000, "long_term_debt": 780202000, "total_debt": 1010094000, "total_liabilities": 1492424000, "total_equity": 1028883000, "shares_outstanding": 117252000, "goodwill_and_intangibles": 33679000 }, "cash_flow": { "operating_cash_flow": 322110000, "capital_expenditure": 266017000, "free_cash_flow": 588127000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211664, "ticker_id": 125, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90820000", "ebitda": "310427000", "netIncome": "-772000", "grossProfit": "286379000", "depreciation": "None", "totalRevenue": "887138000", "costOfRevenue": "600759000", "interestIncome": "7319000", "incomeBeforeTax": "21162000", "interestExpense": "74150000", "operatingIncome": "121383000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20820000", "reportedCurrency": "USD", "netInterestIncome": "27006000", "nonInterestIncome": "None", "operatingExpenses": "164996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219607000", "sellingGeneralAndAdministrative": "41139000", "netIncomeFromContinuingOperations": "342000" }, "balance": { "goodwill": "20020000", "inventory": "229923000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2521307000", "longTermDebt": "780202000", "shortTermDebt": "229892000", "treasuryStock": "-7946000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13659000", "reportedCurrency": "USD", "retainedEarnings": "206669000", "totalLiabilities": "1492424000", "otherCurrentAssets": "28467000", "totalCurrentAssets": "649066000", "currentLongTermDebt": "188078000", "longTermInvestments": "None", "shortTermInvestments": "165575000", "currentNetReceivables": "65955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872241000", "currentAccountsPayable": "90594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1742670000", "shortLongTermDebtTotal": "1184664000", "totalShareholderEquity": "1028883000", "capitalLeaseObligations": "216384000", "otherCurrentLiabilities": "31094000", "totalCurrentLiabilities": "364400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1128024000", "cashAndShortTermInvestments": "290276000", "commonStockSharesOutstanding": "117252000", "intangibleAssetsExcludingGoodwill": "13659000", "cashAndCashEquivalentsAtCarryingValue": "290276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17039000", "operatingCashflow": "322110000", "capitalExpenditures": "266017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37863000", "cashflowFromInvestment": "-248710000", "stockBasedCompensation": "4734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219607000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887138000, "cost_of_revenue": 600759000, "gross_profit": 286379000, "research_and_development": null, "selling_general_admin": 41139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90820000, "depreciation_amortisation": 219607000, "ebitda": 310427000, "interest_expense": 74150000, "interest_income": null, "other_non_operating": null, "pretax_income": 21162000, "tax_provision": 20820000, "effective_tax_rate": null, "net_income": -772000, "net_income_continuing_ops": 342000, "net_income_to_common": -772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 290276000, "short_term_investments": 165575000, "net_receivables": 65955000, "inventory": 229923000, "other_current_assets": null, "total_current_assets": 649066000, "net_ppe": null, "goodwill": 20020000, "intangible_assets": 13659000, "goodwill_and_intangibles": 33679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1872241000, "total_assets": 2521307000, "short_term_debt": 229892000, "accounts_payable": 90594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 364400000, "long_term_debt": 780202000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1128024000, "total_liabilities": 1492424000, "total_debt": 1010094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 206669000, "total_equity": 1028883000, "shares_outstanding": 117252000, "operating_cash_flow": 322110000, "stock_based_compensation": 4734000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 266017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -248710000, "dividends_paid": 35000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37863000, "free_cash_flow": 588127000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90820000", "ebitda": "310427000", "netIncome": "-772000", "grossProfit": "286379000", "depreciation": "None", "totalRevenue": "887138000", "costOfRevenue": "600759000", "interestIncome": "7319000", "incomeBeforeTax": "21162000", "interestExpense": "74150000", "operatingIncome": "121383000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "20820000", "reportedCurrency": "USD", "netInterestIncome": "27006000", "nonInterestIncome": "None", "operatingExpenses": "164996000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "219607000", "sellingGeneralAndAdministrative": "41139000", "netIncomeFromContinuingOperations": "342000" }, "balance": { "goodwill": "20020000", "inventory": "229923000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2521307000", "longTermDebt": "780202000", "shortTermDebt": "229892000", "treasuryStock": "-7946000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "13659000", "reportedCurrency": "USD", "retainedEarnings": "206669000", "totalLiabilities": "1492424000", "otherCurrentAssets": "28467000", "totalCurrentAssets": "649066000", "currentLongTermDebt": "188078000", "longTermInvestments": "None", "shortTermInvestments": "165575000", "currentNetReceivables": "65955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872241000", "currentAccountsPayable": "90594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1742670000", "shortLongTermDebtTotal": "1184664000", "totalShareholderEquity": "1028883000", "capitalLeaseObligations": "216384000", "otherCurrentLiabilities": "31094000", "totalCurrentLiabilities": "364400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1128024000", "cashAndShortTermInvestments": "290276000", "commonStockSharesOutstanding": "117252000", "intangibleAssetsExcludingGoodwill": "13659000", "cashAndCashEquivalentsAtCarryingValue": "290276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "342000", "profitLoss": "None", "dividendPayout": "35000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-17039000", "operatingCashflow": "322110000", "capitalExpenditures": "266017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37863000", "cashflowFromInvestment": "-248710000", "stockBasedCompensation": "4734000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "219607000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 793239000, "cost_of_revenue": 594679000, "gross_profit": 198560000, "ebit": 33982000, "ebitda": 188236000, "pretax_income": -24257000, "tax_provision": -1024000, "net_income": -24622000, "net_income_to_common": -24622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 273635000, "total_current_assets": 660834000, "total_assets": 2277372000, "short_term_debt": 143632000, "long_term_debt": 718089000, "total_debt": 861721000, "total_liabilities": 1169227000, "total_equity": 1108145000, "shares_outstanding": 117835000, "goodwill_and_intangibles": 27909000 }, "cash_flow": { "operating_cash_flow": 218513000, "capital_expenditure": 216096000, "free_cash_flow": 434609000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211669, "ticker_id": 125, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33982000", "ebitda": "188236000", "netIncome": "-24622000", "grossProfit": "198560000", "depreciation": "None", "totalRevenue": "793239000", "costOfRevenue": "594679000", "interestIncome": "7915000", "incomeBeforeTax": "-24257000", "interestExpense": "58239000", "operatingIncome": "156497000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1024000", "reportedCurrency": "USD", "netInterestIncome": "35294000", "nonInterestIncome": "None", "operatingExpenses": "149434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154254000", "sellingGeneralAndAdministrative": "56080000", "netIncomeFromContinuingOperations": "-23233000" }, "balance": { "goodwill": "21350000", "inventory": "222219000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2277372000", "longTermDebt": "718089000", "shortTermDebt": "143632000", "treasuryStock": "-8741000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6559000", "reportedCurrency": "USD", "retainedEarnings": "237188000", "totalLiabilities": "1169227000", "otherCurrentAssets": "59055000", "totalCurrentAssets": "660834000", "currentLongTermDebt": "143432000", "longTermInvestments": "None", "shortTermInvestments": "76091000", "currentNetReceivables": "73304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616538000", "currentAccountsPayable": "94483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1490298000", "shortLongTermDebtTotal": "862116000", "totalShareholderEquity": "1108145000", "capitalLeaseObligations": "595000", "otherCurrentLiabilities": "28063000", "totalCurrentLiabilities": "277846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "891381000", "cashAndShortTermInvestments": "273635000", "commonStockSharesOutstanding": "117835000", "intangibleAssetsExcludingGoodwill": "6559000", "cashAndCashEquivalentsAtCarryingValue": "273635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23233000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38573000", "operatingCashflow": "218513000", "capitalExpenditures": "216096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20854000", "cashflowFromInvestment": "-174922000", "stockBasedCompensation": "4728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 793239000, "cost_of_revenue": 594679000, "gross_profit": 198560000, "research_and_development": null, "selling_general_admin": 56080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33982000, "depreciation_amortisation": 154254000, "ebitda": 188236000, "interest_expense": 58239000, "interest_income": null, "other_non_operating": null, "pretax_income": -24257000, "tax_provision": -1024000, "effective_tax_rate": null, "net_income": -24622000, "net_income_continuing_ops": -23233000, "net_income_to_common": -24622000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 273635000, "short_term_investments": 76091000, "net_receivables": 73304000, "inventory": 222219000, "other_current_assets": null, "total_current_assets": 660834000, "net_ppe": null, "goodwill": 21350000, "intangible_assets": 6559000, "goodwill_and_intangibles": 27909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1616538000, "total_assets": 2277372000, "short_term_debt": 143632000, "accounts_payable": 94483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277846000, "long_term_debt": 718089000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 891381000, "total_liabilities": 1169227000, "total_debt": 861721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 237188000, "total_equity": 1108145000, "shares_outstanding": 117835000, "operating_cash_flow": 218513000, "stock_based_compensation": 4728000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 216096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -174922000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20854000, "free_cash_flow": 434609000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33982000", "ebitda": "188236000", "netIncome": "-24622000", "grossProfit": "198560000", "depreciation": "None", "totalRevenue": "793239000", "costOfRevenue": "594679000", "interestIncome": "7915000", "incomeBeforeTax": "-24257000", "interestExpense": "58239000", "operatingIncome": "156497000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-1024000", "reportedCurrency": "USD", "netInterestIncome": "35294000", "nonInterestIncome": "None", "operatingExpenses": "149434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "594679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154254000", "sellingGeneralAndAdministrative": "56080000", "netIncomeFromContinuingOperations": "-23233000" }, "balance": { "goodwill": "21350000", "inventory": "222219000", "commonStock": "183573000", "currentDebt": "None", "investments": "None", "totalAssets": "2277372000", "longTermDebt": "718089000", "shortTermDebt": "143632000", "treasuryStock": "-8741000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "6559000", "reportedCurrency": "USD", "retainedEarnings": "237188000", "totalLiabilities": "1169227000", "otherCurrentAssets": "59055000", "totalCurrentAssets": "660834000", "currentLongTermDebt": "143432000", "longTermInvestments": "None", "shortTermInvestments": "76091000", "currentNetReceivables": "73304000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1616538000", "currentAccountsPayable": "94483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1490298000", "shortLongTermDebtTotal": "862116000", "totalShareholderEquity": "1108145000", "capitalLeaseObligations": "595000", "otherCurrentLiabilities": "28063000", "totalCurrentLiabilities": "277846000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "891381000", "cashAndShortTermInvestments": "273635000", "commonStockSharesOutstanding": "117835000", "intangibleAssetsExcludingGoodwill": "6559000", "cashAndCashEquivalentsAtCarryingValue": "273635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23233000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-38573000", "operatingCashflow": "218513000", "capitalExpenditures": "216096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20854000", "cashflowFromInvestment": "-174922000", "stockBasedCompensation": "4728000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154254000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 398680000, "cost_of_revenue": 280113000, "gross_profit": 118567000, "ebit": 108493000, "ebitda": 181388000, "pretax_income": 71878000, "tax_provision": 28066000, "net_income": 40139000, "net_income_to_common": 40139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172531000, "total_current_assets": 1241777000, "total_assets": 5185522000, "short_term_debt": 400421000, "long_term_debt": 1515727000, "total_debt": 1916148000, "total_liabilities": 3288205000, "total_equity": 1755884000, "shares_outstanding": 512175000, "goodwill_and_intangibles": 257789000 }, "cash_flow": { "operating_cash_flow": -2581000, "capital_expenditure": 87326000, "free_cash_flow": 84745000, "dividends_paid": 14801703, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211632, "ticker_id": 125, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108493000", "ebitda": "181388000", "netIncome": "40139000", "grossProfit": "118567000", "depreciation": "None", "totalRevenue": "398680000", "costOfRevenue": "280113000", "interestIncome": "9088000", "incomeBeforeTax": "71878000", "interestExpense": "36615000", "operatingIncome": "27863000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28066000", "reportedCurrency": "USD", "netInterestIncome": "-34766000", "nonInterestIncome": "None", "operatingExpenses": "90704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72895000", "sellingGeneralAndAdministrative": "27916000", "netIncomeFromContinuingOperations": "43812000" }, "balance": { "goodwill": "230360000", "inventory": "629594000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5185522000", "longTermDebt": "1515727000", "shortTermDebt": "400421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27429000", "reportedCurrency": "USD", "retainedEarnings": "549869000", "totalLiabilities": "3288205000", "otherCurrentAssets": "147016000", "totalCurrentAssets": "1241777000", "currentLongTermDebt": "341331000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "292636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943745000", "currentAccountsPayable": "179620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2205968000", "totalShareholderEquity": "1755884000", "capitalLeaseObligations": "348910000", "otherCurrentLiabilities": "53474000", "totalCurrentLiabilities": "715364000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2572841000", "cashAndShortTermInvestments": "172531000", "commonStockSharesOutstanding": "512175000", "intangibleAssetsExcludingGoodwill": "27429000", "cashAndCashEquivalentsAtCarryingValue": "172531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43812000", "profitLoss": "None", "dividendPayout": "14801703", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13561000", "operatingCashflow": "-2581000", "capitalExpenditures": "87326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216581000", "cashflowFromInvestment": "-426053000", "stockBasedCompensation": "1872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14801703", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398680000, "cost_of_revenue": 280113000, "gross_profit": 118567000, "research_and_development": null, "selling_general_admin": 27916000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108493000, "depreciation_amortisation": 72895000, "ebitda": 181388000, "interest_expense": 36615000, "interest_income": null, "other_non_operating": null, "pretax_income": 71878000, "tax_provision": 28066000, "effective_tax_rate": null, "net_income": 40139000, "net_income_continuing_ops": 43812000, "net_income_to_common": 40139000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172531000, "short_term_investments": 89826000, "net_receivables": 292636000, "inventory": 629594000, "other_current_assets": null, "total_current_assets": 1241777000, "net_ppe": null, "goodwill": 230360000, "intangible_assets": 27429000, "goodwill_and_intangibles": 257789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3943745000, "total_assets": 5185522000, "short_term_debt": 400421000, "accounts_payable": 179620000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715364000, "long_term_debt": 1515727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2572841000, "total_liabilities": 3288205000, "total_debt": 1916148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549869000, "total_equity": 1755884000, "shares_outstanding": 512175000, "operating_cash_flow": -2581000, "stock_based_compensation": 1872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426053000, "dividends_paid": 14801703, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 216581000, "free_cash_flow": 84745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108493000", "ebitda": "181388000", "netIncome": "40139000", "grossProfit": "118567000", "depreciation": "None", "totalRevenue": "398680000", "costOfRevenue": "280113000", "interestIncome": "9088000", "incomeBeforeTax": "71878000", "interestExpense": "36615000", "operatingIncome": "27863000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "28066000", "reportedCurrency": "USD", "netInterestIncome": "-34766000", "nonInterestIncome": "None", "operatingExpenses": "90704000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72895000", "sellingGeneralAndAdministrative": "27916000", "netIncomeFromContinuingOperations": "43812000" }, "balance": { "goodwill": "230360000", "inventory": "629594000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5185522000", "longTermDebt": "1515727000", "shortTermDebt": "400421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "27429000", "reportedCurrency": "USD", "retainedEarnings": "549869000", "totalLiabilities": "3288205000", "otherCurrentAssets": "147016000", "totalCurrentAssets": "1241777000", "currentLongTermDebt": "341331000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "292636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3943745000", "currentAccountsPayable": "179620000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2205968000", "totalShareholderEquity": "1755884000", "capitalLeaseObligations": "348910000", "otherCurrentLiabilities": "53474000", "totalCurrentLiabilities": "715364000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2572841000", "cashAndShortTermInvestments": "172531000", "commonStockSharesOutstanding": "512175000", "intangibleAssetsExcludingGoodwill": "27429000", "cashAndCashEquivalentsAtCarryingValue": "172531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43812000", "profitLoss": "None", "dividendPayout": "14801703", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "13561000", "operatingCashflow": "-2581000", "capitalExpenditures": "87326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "216581000", "cashflowFromInvestment": "-426053000", "stockBasedCompensation": "1872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14801703", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72895000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 415936000, "cost_of_revenue": 337089000, "gross_profit": 78847000, "ebit": -3079000, "ebitda": 63830000, "pretax_income": -13022000, "tax_provision": 1828000, "net_income": -14850000, "net_income_to_common": -14850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 383150000, "total_current_assets": 1419096000, "total_assets": 5248798000, "short_term_debt": 273047000, "long_term_debt": 1379921000, "total_debt": 1652968000, "total_liabilities": 3456507000, "total_equity": 1655342000, "shares_outstanding": 506303600, "goodwill_and_intangibles": 253875000 }, "cash_flow": { "operating_cash_flow": 152182352, "capital_expenditure": 60371852, "free_cash_flow": 212554204, "dividends_paid": 14801703, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211633, "ticker_id": 125, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3079000", "ebitda": "63830000", "netIncome": "-14850000", "grossProfit": "78847000", "depreciation": "None", "totalRevenue": "415936000", "costOfRevenue": "337089000", "interestIncome": "17742000", "incomeBeforeTax": "-13022000", "interestExpense": "48030000", "operatingIncome": "-3079000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-29192000", "nonInterestIncome": "None", "operatingExpenses": "81926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66909000", "sellingGeneralAndAdministrative": "51451000", "netIncomeFromContinuingOperations": "-14850000" }, "balance": { "goodwill": "227770000", "inventory": "624521000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5248798000", "longTermDebt": "1379921000", "shortTermDebt": "273047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26105000", "reportedCurrency": "USD", "retainedEarnings": "509730000", "totalLiabilities": "3456507000", "otherCurrentAssets": "22257000", "totalCurrentAssets": "1419096000", "currentLongTermDebt": "213088000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "299342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829702000", "currentAccountsPayable": "226568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1949611000", "totalShareholderEquity": "1655342000", "capitalLeaseObligations": "356602000", "otherCurrentLiabilities": "504995000", "totalCurrentLiabilities": "1026502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430005000", "cashAndShortTermInvestments": "383150000", "commonStockSharesOutstanding": "506303600", "intangibleAssetsExcludingGoodwill": "26105000", "cashAndCashEquivalentsAtCarryingValue": "383150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14850000", "profitLoss": "None", "dividendPayout": "14801703", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "52093063", "operatingCashflow": "152182352", "capitalExpenditures": "60371852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "459027990", "cashflowFromInvestment": "-580385449", "stockBasedCompensation": "316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14801703", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66909000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 415936000, "cost_of_revenue": 337089000, "gross_profit": 78847000, "research_and_development": null, "selling_general_admin": 51451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3079000, "depreciation_amortisation": 66909000, "ebitda": 63830000, "interest_expense": 48030000, "interest_income": null, "other_non_operating": null, "pretax_income": -13022000, "tax_provision": 1828000, "effective_tax_rate": null, "net_income": -14850000, "net_income_continuing_ops": -14850000, "net_income_to_common": -14850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 383150000, "short_term_investments": 89826000, "net_receivables": 299342000, "inventory": 624521000, "other_current_assets": null, "total_current_assets": 1419096000, "net_ppe": null, "goodwill": 227770000, "intangible_assets": 26105000, "goodwill_and_intangibles": 253875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3829702000, "total_assets": 5248798000, "short_term_debt": 273047000, "accounts_payable": 226568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1026502000, "long_term_debt": 1379921000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2430005000, "total_liabilities": 3456507000, "total_debt": 1652968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 509730000, "total_equity": 1655342000, "shares_outstanding": 506303600, "operating_cash_flow": 152182352, "stock_based_compensation": 316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60371852, "acquisitions": null, "other_investing": null, "investing_cash_flow": -580385449, "dividends_paid": 14801703, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 459027990, "free_cash_flow": 212554204, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3079000", "ebitda": "63830000", "netIncome": "-14850000", "grossProfit": "78847000", "depreciation": "None", "totalRevenue": "415936000", "costOfRevenue": "337089000", "interestIncome": "17742000", "incomeBeforeTax": "-13022000", "interestExpense": "48030000", "operatingIncome": "-3079000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1828000", "reportedCurrency": "USD", "netInterestIncome": "-29192000", "nonInterestIncome": "None", "operatingExpenses": "81926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "337089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66909000", "sellingGeneralAndAdministrative": "51451000", "netIncomeFromContinuingOperations": "-14850000" }, "balance": { "goodwill": "227770000", "inventory": "624521000", "commonStock": "221808000", "currentDebt": "None", "investments": "None", "totalAssets": "5248798000", "longTermDebt": "1379921000", "shortTermDebt": "273047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "26105000", "reportedCurrency": "USD", "retainedEarnings": "509730000", "totalLiabilities": "3456507000", "otherCurrentAssets": "22257000", "totalCurrentAssets": "1419096000", "currentLongTermDebt": "213088000", "longTermInvestments": "None", "shortTermInvestments": "89826000", "currentNetReceivables": "299342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3829702000", "currentAccountsPayable": "226568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1949611000", "totalShareholderEquity": "1655342000", "capitalLeaseObligations": "356602000", "otherCurrentLiabilities": "504995000", "totalCurrentLiabilities": "1026502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2430005000", "cashAndShortTermInvestments": "383150000", "commonStockSharesOutstanding": "506303600", "intangibleAssetsExcludingGoodwill": "26105000", "cashAndCashEquivalentsAtCarryingValue": "383150000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14850000", "profitLoss": "None", "dividendPayout": "14801703", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "52093063", "operatingCashflow": "152182352", "capitalExpenditures": "60371852", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "459027990", "cashflowFromInvestment": "-580385449", "stockBasedCompensation": "316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14801703", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "212732", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66909000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 304212000, "cost_of_revenue": 197416000, "gross_profit": 106796000, "ebit": 56141000, "ebitda": 139501000, "pretax_income": 6364000, "tax_provision": -63000, "net_income": 6517000, "net_income_to_common": 6517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339998000, "total_current_assets": 1361032000, "total_assets": 3645047000, "short_term_debt": 232985000, "long_term_debt": 1054192000, "total_debt": 1287177000, "total_liabilities": 2208489000, "total_equity": 1371989000, "shares_outstanding": 100086440, "goodwill_and_intangibles": 35423000 }, "cash_flow": { "operating_cash_flow": 9774088, "capital_expenditure": 34133338, "free_cash_flow": 43907426, "dividends_paid": 1256577, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211635, "ticker_id": 125, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56141000", "ebitda": "139501000", "netIncome": "6517000", "grossProfit": "106796000", "depreciation": "None", "totalRevenue": "304212000", "costOfRevenue": "197416000", "interestIncome": "None", "incomeBeforeTax": "6364000", "interestExpense": "49777000", "operatingIncome": "56853000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-63000", "reportedCurrency": "USD", "netInterestIncome": "-49777000", "nonInterestIncome": "None", "operatingExpenses": "49943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83360000", "sellingGeneralAndAdministrative": "19047000", "netIncomeFromContinuingOperations": "6427000" }, "balance": { "goodwill": "19352000", "inventory": "647132000", "commonStock": "158073000", "currentDebt": "None", "investments": "None", "totalAssets": "3645047000", "longTermDebt": "1054192000", "shortTermDebt": "232985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16071000", "reportedCurrency": "USD", "retainedEarnings": "525101000", "totalLiabilities": "2208489000", "otherCurrentAssets": "145751000", "totalCurrentAssets": "1361032000", "currentLongTermDebt": "182779000", "longTermInvestments": "None", "shortTermInvestments": "25464000", "currentNetReceivables": "202687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2284015000", "currentAccountsPayable": "169036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605046000", "totalShareholderEquity": "1371989000", "capitalLeaseObligations": "368075000", "otherCurrentLiabilities": "74915000", "totalCurrentLiabilities": "486098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1722391000", "cashAndShortTermInvestments": "339998000", "commonStockSharesOutstanding": "100086440", "intangibleAssetsExcludingGoodwill": "16071000", "cashAndCashEquivalentsAtCarryingValue": "339998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6517000", "profitLoss": "None", "dividendPayout": "1256577", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-91800000", "operatingCashflow": "9774088", "capitalExpenditures": "34133338", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264560771", "cashflowFromInvestment": "-122901319", "stockBasedCompensation": "-314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1256577", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "733123", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304212000, "cost_of_revenue": 197416000, "gross_profit": 106796000, "research_and_development": null, "selling_general_admin": 19047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56141000, "depreciation_amortisation": 83360000, "ebitda": 139501000, "interest_expense": 49777000, "interest_income": null, "other_non_operating": null, "pretax_income": 6364000, "tax_provision": -63000, "effective_tax_rate": null, "net_income": 6517000, "net_income_continuing_ops": 6427000, "net_income_to_common": 6517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339998000, "short_term_investments": 25464000, "net_receivables": 202687000, "inventory": 647132000, "other_current_assets": null, "total_current_assets": 1361032000, "net_ppe": null, "goodwill": 19352000, "intangible_assets": 16071000, "goodwill_and_intangibles": 35423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2284015000, "total_assets": 3645047000, "short_term_debt": 232985000, "accounts_payable": 169036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486098000, "long_term_debt": 1054192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1722391000, "total_liabilities": 2208489000, "total_debt": 1287177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 525101000, "total_equity": 1371989000, "shares_outstanding": 100086440, "operating_cash_flow": 9774088, "stock_based_compensation": -314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34133338, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122901319, "dividends_paid": 1256577, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264560771, "free_cash_flow": 43907426, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56141000", "ebitda": "139501000", "netIncome": "6517000", "grossProfit": "106796000", "depreciation": "None", "totalRevenue": "304212000", "costOfRevenue": "197416000", "interestIncome": "None", "incomeBeforeTax": "6364000", "interestExpense": "49777000", "operatingIncome": "56853000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-63000", "reportedCurrency": "USD", "netInterestIncome": "-49777000", "nonInterestIncome": "None", "operatingExpenses": "49943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "197416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83360000", "sellingGeneralAndAdministrative": "19047000", "netIncomeFromContinuingOperations": "6427000" }, "balance": { "goodwill": "19352000", "inventory": "647132000", "commonStock": "158073000", "currentDebt": "None", "investments": "None", "totalAssets": "3645047000", "longTermDebt": "1054192000", "shortTermDebt": "232985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16071000", "reportedCurrency": "USD", "retainedEarnings": "525101000", "totalLiabilities": "2208489000", "otherCurrentAssets": "145751000", "totalCurrentAssets": "1361032000", "currentLongTermDebt": "182779000", "longTermInvestments": "None", "shortTermInvestments": "25464000", "currentNetReceivables": "202687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2284015000", "currentAccountsPayable": "169036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1605046000", "totalShareholderEquity": "1371989000", "capitalLeaseObligations": "368075000", "otherCurrentLiabilities": "74915000", "totalCurrentLiabilities": "486098000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1722391000", "cashAndShortTermInvestments": "339998000", "commonStockSharesOutstanding": "100086440", "intangibleAssetsExcludingGoodwill": "16071000", "cashAndCashEquivalentsAtCarryingValue": "339998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6517000", "profitLoss": "None", "dividendPayout": "1256577", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-91800000", "operatingCashflow": "9774088", "capitalExpenditures": "34133338", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264560771", "cashflowFromInvestment": "-122901319", "stockBasedCompensation": "-314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1256577", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "733123", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83360000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 382080000, "cost_of_revenue": 307478000, "gross_profit": 74602000, "ebit": 6925000, "ebitda": 81527000, "pretax_income": -15749000, "tax_provision": 1294000, "net_income": -17558000, "net_income_to_common": -17558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180607000, "total_current_assets": 1011433000, "total_assets": 3277883000, "short_term_debt": 269376000, "long_term_debt": 682995000, "total_debt": 952371000, "total_liabilities": 1866133000, "total_equity": 1371637000, "shares_outstanding": 99761364, "goodwill_and_intangibles": 37415000 }, "cash_flow": { "operating_cash_flow": 130107000, "capital_expenditure": 56268000, "free_cash_flow": 186375000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211636, "ticker_id": 125, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6925000", "ebitda": "81527000", "netIncome": "-17558000", "grossProfit": "74602000", "depreciation": "None", "totalRevenue": "382080000", "costOfRevenue": "307478000", "interestIncome": "6957000", "incomeBeforeTax": "-15749000", "interestExpense": "22674000", "operatingIncome": "5695000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-15717000", "nonInterestIncome": "None", "operatingExpenses": "68907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74602000", "sellingGeneralAndAdministrative": "38686000", "netIncomeFromContinuingOperations": "-17043000" }, "balance": { "goodwill": "20478000", "inventory": "505486000", "commonStock": "158073000", "currentDebt": "None", "investments": "None", "totalAssets": "3277883000", "longTermDebt": "682995000", "shortTermDebt": "269376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16937000", "reportedCurrency": "USD", "retainedEarnings": "518584000", "totalLiabilities": "1866133000", "otherCurrentAssets": "89779000", "totalCurrentAssets": "1011433000", "currentLongTermDebt": "221912000", "longTermInvestments": "None", "shortTermInvestments": "25065000", "currentNetReceivables": "210496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266450000", "currentAccountsPayable": "183920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268615000", "totalShareholderEquity": "1371637000", "capitalLeaseObligations": "363708000", "otherCurrentLiabilities": "57116000", "totalCurrentLiabilities": "531108000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1335025000", "cashAndShortTermInvestments": "180607000", "commonStockSharesOutstanding": "99761364", "intangibleAssetsExcludingGoodwill": "16937000", "cashAndCashEquivalentsAtCarryingValue": "180607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17043000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "130107000", "capitalExpenditures": "56268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105457000", "cashflowFromInvestment": "-23826000", "stockBasedCompensation": "10382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "415675", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 382080000, "cost_of_revenue": 307478000, "gross_profit": 74602000, "research_and_development": null, "selling_general_admin": 38686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6925000, "depreciation_amortisation": 74602000, "ebitda": 81527000, "interest_expense": 22674000, "interest_income": null, "other_non_operating": null, "pretax_income": -15749000, "tax_provision": 1294000, "effective_tax_rate": null, "net_income": -17558000, "net_income_continuing_ops": -17043000, "net_income_to_common": -17558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180607000, "short_term_investments": 25065000, "net_receivables": 210496000, "inventory": 505486000, "other_current_assets": null, "total_current_assets": 1011433000, "net_ppe": null, "goodwill": 20478000, "intangible_assets": 16937000, "goodwill_and_intangibles": 37415000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2266450000, "total_assets": 3277883000, "short_term_debt": 269376000, "accounts_payable": 183920000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 531108000, "long_term_debt": 682995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1335025000, "total_liabilities": 1866133000, "total_debt": 952371000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518584000, "total_equity": 1371637000, "shares_outstanding": 99761364, "operating_cash_flow": 130107000, "stock_based_compensation": 10382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23826000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105457000, "free_cash_flow": 186375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6925000", "ebitda": "81527000", "netIncome": "-17558000", "grossProfit": "74602000", "depreciation": "None", "totalRevenue": "382080000", "costOfRevenue": "307478000", "interestIncome": "6957000", "incomeBeforeTax": "-15749000", "interestExpense": "22674000", "operatingIncome": "5695000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-15717000", "nonInterestIncome": "None", "operatingExpenses": "68907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74602000", "sellingGeneralAndAdministrative": "38686000", "netIncomeFromContinuingOperations": "-17043000" }, "balance": { "goodwill": "20478000", "inventory": "505486000", "commonStock": "158073000", "currentDebt": "None", "investments": "None", "totalAssets": "3277883000", "longTermDebt": "682995000", "shortTermDebt": "269376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16937000", "reportedCurrency": "USD", "retainedEarnings": "518584000", "totalLiabilities": "1866133000", "otherCurrentAssets": "89779000", "totalCurrentAssets": "1011433000", "currentLongTermDebt": "221912000", "longTermInvestments": "None", "shortTermInvestments": "25065000", "currentNetReceivables": "210496000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2266450000", "currentAccountsPayable": "183920000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1268615000", "totalShareholderEquity": "1371637000", "capitalLeaseObligations": "363708000", "otherCurrentLiabilities": "57116000", "totalCurrentLiabilities": "531108000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1335025000", "cashAndShortTermInvestments": "180607000", "commonStockSharesOutstanding": "99761364", "intangibleAssetsExcludingGoodwill": "16937000", "cashAndCashEquivalentsAtCarryingValue": "180607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17043000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2450000", "operatingCashflow": "130107000", "capitalExpenditures": "56268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105457000", "cashflowFromInvestment": "-23826000", "stockBasedCompensation": "10382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "415675", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74602000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 325506000, "cost_of_revenue": 251451000, "gross_profit": 74055000, "ebit": 36945000, "ebitda": 83542000, "pretax_income": 15474000, "tax_provision": -3233000, "net_income": 18078000, "net_income_to_common": 18078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179530000, "total_current_assets": 1101428000, "total_assets": 3350293000, "short_term_debt": 310414000, "long_term_debt": 685581000, "total_debt": 995995000, "total_liabilities": 1890500000, "total_equity": 1420029000, "shares_outstanding": 100433000, "goodwill_and_intangibles": 38717000 }, "cash_flow": { "operating_cash_flow": 163464000, "capital_expenditure": 57712000, "free_cash_flow": 221176000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211637, "ticker_id": 125, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36945000", "ebitda": "83542000", "netIncome": "18078000", "grossProfit": "74055000", "depreciation": "None", "totalRevenue": "325506000", "costOfRevenue": "251451000", "interestIncome": "337000", "incomeBeforeTax": "15474000", "interestExpense": "21471000", "operatingIncome": "3638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3233000", "reportedCurrency": "USD", "netInterestIncome": "-22443000", "nonInterestIncome": "None", "operatingExpenses": "70417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46597000", "sellingGeneralAndAdministrative": "23728000", "netIncomeFromContinuingOperations": "18707000" }, "balance": { "goodwill": "21241000", "inventory": "523578000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3350293000", "longTermDebt": "685581000", "shortTermDebt": "310414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17476000", "reportedCurrency": "USD", "retainedEarnings": "536142000", "totalLiabilities": "1890500000", "otherCurrentAssets": "94322000", "totalCurrentAssets": "1101428000", "currentLongTermDebt": "232868000", "longTermInvestments": "None", "shortTermInvestments": "59440000", "currentNetReceivables": "244558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2248865000", "currentAccountsPayable": "148709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1275127000", "totalShareholderEquity": "1420029000", "capitalLeaseObligations": "356678000", "otherCurrentLiabilities": "59089000", "totalCurrentLiabilities": "555400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1335100000", "cashAndShortTermInvestments": "179530000", "commonStockSharesOutstanding": "100433000", "intangibleAssetsExcludingGoodwill": "17476000", "cashAndCashEquivalentsAtCarryingValue": "179530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16178000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10958000", "operatingCashflow": "163464000", "capitalExpenditures": "57712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63685000", "cashflowFromInvestment": "-84510000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325506000, "cost_of_revenue": 251451000, "gross_profit": 74055000, "research_and_development": null, "selling_general_admin": 23728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36945000, "depreciation_amortisation": 46597000, "ebitda": 83542000, "interest_expense": 21471000, "interest_income": null, "other_non_operating": null, "pretax_income": 15474000, "tax_provision": -3233000, "effective_tax_rate": null, "net_income": 18078000, "net_income_continuing_ops": 18707000, "net_income_to_common": 18078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179530000, "short_term_investments": 59440000, "net_receivables": 244558000, "inventory": 523578000, "other_current_assets": null, "total_current_assets": 1101428000, "net_ppe": null, "goodwill": 21241000, "intangible_assets": 17476000, "goodwill_and_intangibles": 38717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2248865000, "total_assets": 3350293000, "short_term_debt": 310414000, "accounts_payable": 148709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 555400000, "long_term_debt": 685581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1335100000, "total_liabilities": 1890500000, "total_debt": 995995000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 536142000, "total_equity": 1420029000, "shares_outstanding": 100433000, "operating_cash_flow": 163464000, "stock_based_compensation": 1599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84510000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63685000, "free_cash_flow": 221176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36945000", "ebitda": "83542000", "netIncome": "18078000", "grossProfit": "74055000", "depreciation": "None", "totalRevenue": "325506000", "costOfRevenue": "251451000", "interestIncome": "337000", "incomeBeforeTax": "15474000", "interestExpense": "21471000", "operatingIncome": "3638000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3233000", "reportedCurrency": "USD", "netInterestIncome": "-22443000", "nonInterestIncome": "None", "operatingExpenses": "70417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46597000", "sellingGeneralAndAdministrative": "23728000", "netIncomeFromContinuingOperations": "18707000" }, "balance": { "goodwill": "21241000", "inventory": "523578000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3350293000", "longTermDebt": "685581000", "shortTermDebt": "310414000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17476000", "reportedCurrency": "USD", "retainedEarnings": "536142000", "totalLiabilities": "1890500000", "otherCurrentAssets": "94322000", "totalCurrentAssets": "1101428000", "currentLongTermDebt": "232868000", "longTermInvestments": "None", "shortTermInvestments": "59440000", "currentNetReceivables": "244558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2248865000", "currentAccountsPayable": "148709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1275127000", "totalShareholderEquity": "1420029000", "capitalLeaseObligations": "356678000", "otherCurrentLiabilities": "59089000", "totalCurrentLiabilities": "555400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1335100000", "cashAndShortTermInvestments": "179530000", "commonStockSharesOutstanding": "100433000", "intangibleAssetsExcludingGoodwill": "17476000", "cashAndCashEquivalentsAtCarryingValue": "179530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16178000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10958000", "operatingCashflow": "163464000", "capitalExpenditures": "57712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63685000", "cashflowFromInvestment": "-84510000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69283000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 374220000, "cost_of_revenue": 285110000, "gross_profit": 89110000, "ebit": -33112000, "ebitda": 36171000, "pretax_income": -857000, "tax_provision": -17035000, "net_income": 16417000, "net_income_to_common": 16417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211244000, "total_current_assets": 1015002000, "total_assets": 3114888000, "short_term_debt": 153902000, "long_term_debt": 680005000, "total_debt": 833907000, "total_liabilities": 1706787000, "total_equity": 1369150000, "shares_outstanding": 100054000, "goodwill_and_intangibles": 37231000 }, "cash_flow": { "operating_cash_flow": 163464000, "capital_expenditure": 57712000, "free_cash_flow": 221176000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211638, "ticker_id": 125, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33112000", "ebitda": "36171000", "netIncome": "16417000", "grossProfit": "89110000", "depreciation": "None", "totalRevenue": "374220000", "costOfRevenue": "285110000", "interestIncome": "6884000", "incomeBeforeTax": "-857000", "interestExpense": "17247000", "operatingIncome": "47546000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17035000", "reportedCurrency": "USD", "netInterestIncome": "30403000", "nonInterestIncome": "None", "operatingExpenses": "41564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69283000", "sellingGeneralAndAdministrative": "7945000", "netIncomeFromContinuingOperations": "16178000" }, "balance": { "goodwill": "20242000", "inventory": "540191000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3114888000", "longTermDebt": "680005000", "shortTermDebt": "153902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16989000", "reportedCurrency": "USD", "retainedEarnings": "518064000", "totalLiabilities": "1706787000", "otherCurrentAssets": "177036000", "totalCurrentAssets": "1015002000", "currentLongTermDebt": "99551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099886000", "currentAccountsPayable": "173157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121586000", "totalShareholderEquity": "1369150000", "capitalLeaseObligations": "342030000", "otherCurrentLiabilities": "73260000", "totalCurrentLiabilities": "400319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1306468000", "cashAndShortTermInvestments": "211244000", "commonStockSharesOutstanding": "100054000", "intangibleAssetsExcludingGoodwill": "16989000", "cashAndCashEquivalentsAtCarryingValue": "211244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16178000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10958000", "operatingCashflow": "163464000", "capitalExpenditures": "57712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63685000", "cashflowFromInvestment": "-84510000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69283000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374220000, "cost_of_revenue": 285110000, "gross_profit": 89110000, "research_and_development": null, "selling_general_admin": 7945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33112000, "depreciation_amortisation": 69283000, "ebitda": 36171000, "interest_expense": 17247000, "interest_income": null, "other_non_operating": null, "pretax_income": -857000, "tax_provision": -17035000, "effective_tax_rate": null, "net_income": 16417000, "net_income_continuing_ops": 16178000, "net_income_to_common": 16417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211244000, "short_term_investments": null, "net_receivables": 86531000, "inventory": 540191000, "other_current_assets": null, "total_current_assets": 1015002000, "net_ppe": null, "goodwill": 20242000, "intangible_assets": 16989000, "goodwill_and_intangibles": 37231000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2099886000, "total_assets": 3114888000, "short_term_debt": 153902000, "accounts_payable": 173157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 400319000, "long_term_debt": 680005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1306468000, "total_liabilities": 1706787000, "total_debt": 833907000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518064000, "total_equity": 1369150000, "shares_outstanding": 100054000, "operating_cash_flow": 163464000, "stock_based_compensation": 1599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84510000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63685000, "free_cash_flow": 221176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33112000", "ebitda": "36171000", "netIncome": "16417000", "grossProfit": "89110000", "depreciation": "None", "totalRevenue": "374220000", "costOfRevenue": "285110000", "interestIncome": "6884000", "incomeBeforeTax": "-857000", "interestExpense": "17247000", "operatingIncome": "47546000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17035000", "reportedCurrency": "USD", "netInterestIncome": "30403000", "nonInterestIncome": "None", "operatingExpenses": "41564000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69283000", "sellingGeneralAndAdministrative": "7945000", "netIncomeFromContinuingOperations": "16178000" }, "balance": { "goodwill": "20242000", "inventory": "540191000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3114888000", "longTermDebt": "680005000", "shortTermDebt": "153902000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "16989000", "reportedCurrency": "USD", "retainedEarnings": "518064000", "totalLiabilities": "1706787000", "otherCurrentAssets": "177036000", "totalCurrentAssets": "1015002000", "currentLongTermDebt": "99551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "86531000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2099886000", "currentAccountsPayable": "173157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1121586000", "totalShareholderEquity": "1369150000", "capitalLeaseObligations": "342030000", "otherCurrentLiabilities": "73260000", "totalCurrentLiabilities": "400319000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1306468000", "cashAndShortTermInvestments": "211244000", "commonStockSharesOutstanding": "100054000", "intangibleAssetsExcludingGoodwill": "16989000", "cashAndCashEquivalentsAtCarryingValue": "211244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16178000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10958000", "operatingCashflow": "163464000", "capitalExpenditures": "57712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63685000", "cashflowFromInvestment": "-84510000", "stockBasedCompensation": "1599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69283000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 471495000, "cost_of_revenue": 353275000, "gross_profit": 118220000, "ebit": 26290000, "ebitda": 107799000, "pretax_income": 23255000, "tax_provision": 4544000, "net_income": 19061000, "net_income_to_common": 19061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198255000, "total_current_assets": 1066665000, "total_assets": 3227710000, "short_term_debt": 223623000, "long_term_debt": 688628000, "total_debt": 912251000, "total_liabilities": 1791665000, "total_equity": 1396575000, "shares_outstanding": 100837000, "goodwill_and_intangibles": 38224000 }, "cash_flow": { "operating_cash_flow": 49066000, "capital_expenditure": 49779000, "free_cash_flow": 98845000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211640, "ticker_id": 125, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26290000", "ebitda": "107799000", "netIncome": "19061000", "grossProfit": "118220000", "depreciation": "None", "totalRevenue": "471495000", "costOfRevenue": "353275000", "interestIncome": "4139000", "incomeBeforeTax": "23255000", "interestExpense": "3035000", "operatingIncome": "29679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4544000", "reportedCurrency": "USD", "netInterestIncome": "1104000", "nonInterestIncome": "None", "operatingExpenses": "88541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81509000", "sellingGeneralAndAdministrative": "24111000", "netIncomeFromContinuingOperations": "18711000" }, "balance": { "goodwill": "20463000", "inventory": "583326000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3227710000", "longTermDebt": "688628000", "shortTermDebt": "223623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17761000", "reportedCurrency": "USD", "retainedEarnings": "501698000", "totalLiabilities": "1791665000", "otherCurrentAssets": "61158000", "totalCurrentAssets": "1066665000", "currentLongTermDebt": "170796000", "longTermInvestments": "None", "shortTermInvestments": "15351000", "currentNetReceivables": "208575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161045000", "currentAccountsPayable": "138214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1213716000", "totalShareholderEquity": "1396575000", "capitalLeaseObligations": "354292000", "otherCurrentLiabilities": "59882000", "totalCurrentLiabilities": "444786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1346879000", "cashAndShortTermInvestments": "198255000", "commonStockSharesOutstanding": "100837000", "intangibleAssetsExcludingGoodwill": "17761000", "cashAndCashEquivalentsAtCarryingValue": "198255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18711000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1533000", "operatingCashflow": "49066000", "capitalExpenditures": "49779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28853000", "cashflowFromInvestment": "-3954000", "stockBasedCompensation": "1615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81509000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471495000, "cost_of_revenue": 353275000, "gross_profit": 118220000, "research_and_development": null, "selling_general_admin": 24111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26290000, "depreciation_amortisation": 81509000, "ebitda": 107799000, "interest_expense": 3035000, "interest_income": null, "other_non_operating": null, "pretax_income": 23255000, "tax_provision": 4544000, "effective_tax_rate": null, "net_income": 19061000, "net_income_continuing_ops": 18711000, "net_income_to_common": 19061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198255000, "short_term_investments": 15351000, "net_receivables": 208575000, "inventory": 583326000, "other_current_assets": null, "total_current_assets": 1066665000, "net_ppe": null, "goodwill": 20463000, "intangible_assets": 17761000, "goodwill_and_intangibles": 38224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2161045000, "total_assets": 3227710000, "short_term_debt": 223623000, "accounts_payable": 138214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444786000, "long_term_debt": 688628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1346879000, "total_liabilities": 1791665000, "total_debt": 912251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 501698000, "total_equity": 1396575000, "shares_outstanding": 100837000, "operating_cash_flow": 49066000, "stock_based_compensation": 1615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49779000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3954000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28853000, "free_cash_flow": 98845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26290000", "ebitda": "107799000", "netIncome": "19061000", "grossProfit": "118220000", "depreciation": "None", "totalRevenue": "471495000", "costOfRevenue": "353275000", "interestIncome": "4139000", "incomeBeforeTax": "23255000", "interestExpense": "3035000", "operatingIncome": "29679000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4544000", "reportedCurrency": "USD", "netInterestIncome": "1104000", "nonInterestIncome": "None", "operatingExpenses": "88541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81509000", "sellingGeneralAndAdministrative": "24111000", "netIncomeFromContinuingOperations": "18711000" }, "balance": { "goodwill": "20463000", "inventory": "583326000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3227710000", "longTermDebt": "688628000", "shortTermDebt": "223623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17761000", "reportedCurrency": "USD", "retainedEarnings": "501698000", "totalLiabilities": "1791665000", "otherCurrentAssets": "61158000", "totalCurrentAssets": "1066665000", "currentLongTermDebt": "170796000", "longTermInvestments": "None", "shortTermInvestments": "15351000", "currentNetReceivables": "208575000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161045000", "currentAccountsPayable": "138214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1213716000", "totalShareholderEquity": "1396575000", "capitalLeaseObligations": "354292000", "otherCurrentLiabilities": "59882000", "totalCurrentLiabilities": "444786000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1346879000", "cashAndShortTermInvestments": "198255000", "commonStockSharesOutstanding": "100837000", "intangibleAssetsExcludingGoodwill": "17761000", "cashAndCashEquivalentsAtCarryingValue": "198255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18711000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1533000", "operatingCashflow": "49066000", "capitalExpenditures": "49779000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28853000", "cashflowFromInvestment": "-3954000", "stockBasedCompensation": "1615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81509000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 411417000, "cost_of_revenue": 294432000, "gross_profit": 116985000, "ebit": 38195000, "ebitda": 134382000, "pretax_income": -47577000, "tax_provision": -57445000, "net_income": 9526000, "net_income_to_common": 9526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140311000, "total_current_assets": 1023975000, "total_assets": 3148372000, "short_term_debt": 207615000, "long_term_debt": 678805000, "total_debt": 886420000, "total_liabilities": 1746458000, "total_equity": 1362497000, "shares_outstanding": 102430000, "goodwill_and_intangibles": 36674000 }, "cash_flow": { "operating_cash_flow": 154502000, "capital_expenditure": 61143000, "free_cash_flow": 215645000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211641, "ticker_id": 125, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38195000", "ebitda": "134382000", "netIncome": "9526000", "grossProfit": "116985000", "depreciation": "None", "totalRevenue": "411417000", "costOfRevenue": "294432000", "interestIncome": "None", "incomeBeforeTax": "-47577000", "interestExpense": "85772000", "operatingIncome": "65295000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57445000", "reportedCurrency": "USD", "netInterestIncome": "-85772000", "nonInterestIncome": "None", "operatingExpenses": "51690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96187000", "sellingGeneralAndAdministrative": "33163000", "netIncomeFromContinuingOperations": "9868000" }, "balance": { "goodwill": "19545000", "inventory": "610864000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3148372000", "longTermDebt": "678805000", "shortTermDebt": "207615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17129000", "reportedCurrency": "USD", "retainedEarnings": "482637000", "totalLiabilities": "1746458000", "otherCurrentAssets": "13210000", "totalCurrentAssets": "1023975000", "currentLongTermDebt": "151866000", "longTermInvestments": "None", "shortTermInvestments": "58616000", "currentNetReceivables": "149231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2124397000", "currentAccountsPayable": "135953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176238000", "totalShareholderEquity": "1362497000", "capitalLeaseObligations": "345567000", "otherCurrentLiabilities": "70413000", "totalCurrentLiabilities": "422522000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323936000", "cashAndShortTermInvestments": "140311000", "commonStockSharesOutstanding": "102430000", "intangibleAssetsExcludingGoodwill": "17129000", "cashAndCashEquivalentsAtCarryingValue": "140311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9868000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12294000", "operatingCashflow": "154502000", "capitalExpenditures": "61143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72176000", "cashflowFromInvestment": "-55657000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96187000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 411417000, "cost_of_revenue": 294432000, "gross_profit": 116985000, "research_and_development": null, "selling_general_admin": 33163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38195000, "depreciation_amortisation": 96187000, "ebitda": 134382000, "interest_expense": 85772000, "interest_income": null, "other_non_operating": null, "pretax_income": -47577000, "tax_provision": -57445000, "effective_tax_rate": null, "net_income": 9526000, "net_income_continuing_ops": 9868000, "net_income_to_common": 9526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140311000, "short_term_investments": 58616000, "net_receivables": 149231000, "inventory": 610864000, "other_current_assets": null, "total_current_assets": 1023975000, "net_ppe": null, "goodwill": 19545000, "intangible_assets": 17129000, "goodwill_and_intangibles": 36674000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2124397000, "total_assets": 3148372000, "short_term_debt": 207615000, "accounts_payable": 135953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422522000, "long_term_debt": 678805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323936000, "total_liabilities": 1746458000, "total_debt": 886420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 482637000, "total_equity": 1362497000, "shares_outstanding": 102430000, "operating_cash_flow": 154502000, "stock_based_compensation": 1622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55657000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72176000, "free_cash_flow": 215645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38195000", "ebitda": "134382000", "netIncome": "9526000", "grossProfit": "116985000", "depreciation": "None", "totalRevenue": "411417000", "costOfRevenue": "294432000", "interestIncome": "None", "incomeBeforeTax": "-47577000", "interestExpense": "85772000", "operatingIncome": "65295000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-57445000", "reportedCurrency": "USD", "netInterestIncome": "-85772000", "nonInterestIncome": "None", "operatingExpenses": "51690000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294432000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96187000", "sellingGeneralAndAdministrative": "33163000", "netIncomeFromContinuingOperations": "9868000" }, "balance": { "goodwill": "19545000", "inventory": "610864000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3148372000", "longTermDebt": "678805000", "shortTermDebt": "207615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17129000", "reportedCurrency": "USD", "retainedEarnings": "482637000", "totalLiabilities": "1746458000", "otherCurrentAssets": "13210000", "totalCurrentAssets": "1023975000", "currentLongTermDebt": "151866000", "longTermInvestments": "None", "shortTermInvestments": "58616000", "currentNetReceivables": "149231000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2124397000", "currentAccountsPayable": "135953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1176238000", "totalShareholderEquity": "1362497000", "capitalLeaseObligations": "345567000", "otherCurrentLiabilities": "70413000", "totalCurrentLiabilities": "422522000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323936000", "cashAndShortTermInvestments": "140311000", "commonStockSharesOutstanding": "102430000", "intangibleAssetsExcludingGoodwill": "17129000", "cashAndCashEquivalentsAtCarryingValue": "140311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9868000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-12294000", "operatingCashflow": "154502000", "capitalExpenditures": "61143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72176000", "cashflowFromInvestment": "-55657000", "stockBasedCompensation": "1622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20362000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96187000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 263946000, "cost_of_revenue": 229422000, "gross_profit": 34524000, "ebit": 117745000, "ebitda": 176871000, "pretax_income": 109108000, "tax_provision": 26899000, "net_income": 82544000, "net_income_to_common": 82544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339781000, "total_current_assets": 1055674000, "total_assets": 3164894000, "short_term_debt": 260047000, "long_term_debt": 694079000, "total_debt": 954126000, "total_liabilities": 1899246000, "total_equity": 1229128000, "shares_outstanding": 107037408, "goodwill_and_intangibles": 27519000 }, "cash_flow": { "operating_cash_flow": 177708000, "capital_expenditure": 56429000, "free_cash_flow": 234137000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211642, "ticker_id": 125, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "117745000", "ebitda": "176871000", "netIncome": "82544000", "grossProfit": "34524000", "depreciation": "None", "totalRevenue": "263946000", "costOfRevenue": "229422000", "interestIncome": "2798000", "incomeBeforeTax": "109108000", "interestExpense": "11001000", "operatingIncome": "38493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26899000", "reportedCurrency": "USD", "netInterestIncome": "16171000", "nonInterestIncome": "None", "operatingExpenses": "-3969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59126000", "sellingGeneralAndAdministrative": "8134000", "netIncomeFromContinuingOperations": "47344000" }, "balance": { "goodwill": "14309000", "inventory": "503190000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "694079000", "shortTermDebt": "260047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "126228000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "126731000", "longTermInvestments": "None", "shortTermInvestments": "62637000", "currentNetReceivables": "129283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283459000", "totalShareholderEquity": "1229128000", "capitalLeaseObligations": "379056000", "otherCurrentLiabilities": "71684000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107037408", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82209000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6026000", "operatingCashflow": "177708000", "capitalExpenditures": "56429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180392000", "cashflowFromInvestment": "-100378000", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263946000, "cost_of_revenue": 229422000, "gross_profit": 34524000, "research_and_development": null, "selling_general_admin": 8134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 117745000, "depreciation_amortisation": 59126000, "ebitda": 176871000, "interest_expense": 11001000, "interest_income": null, "other_non_operating": null, "pretax_income": 109108000, "tax_provision": 26899000, "effective_tax_rate": null, "net_income": 82544000, "net_income_continuing_ops": 47344000, "net_income_to_common": 82544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339781000, "short_term_investments": 62637000, "net_receivables": 129283000, "inventory": 503190000, "other_current_assets": null, "total_current_assets": 1055674000, "net_ppe": null, "goodwill": 14309000, "intangible_assets": 13210000, "goodwill_and_intangibles": 27519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109220000, "total_assets": 3164894000, "short_term_debt": 260047000, "accounts_payable": 140949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494054000, "long_term_debt": 694079000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405192000, "total_liabilities": 1899246000, "total_debt": 954126000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418789000, "total_equity": 1229128000, "shares_outstanding": 107037408, "operating_cash_flow": 177708000, "stock_based_compensation": 1897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100378000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180392000, "free_cash_flow": 234137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "117745000", "ebitda": "176871000", "netIncome": "82544000", "grossProfit": "34524000", "depreciation": "None", "totalRevenue": "263946000", "costOfRevenue": "229422000", "interestIncome": "2798000", "incomeBeforeTax": "109108000", "interestExpense": "11001000", "operatingIncome": "38493000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26899000", "reportedCurrency": "USD", "netInterestIncome": "16171000", "nonInterestIncome": "None", "operatingExpenses": "-3969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59126000", "sellingGeneralAndAdministrative": "8134000", "netIncomeFromContinuingOperations": "47344000" }, "balance": { "goodwill": "14309000", "inventory": "503190000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "694079000", "shortTermDebt": "260047000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "126228000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "126731000", "longTermInvestments": "None", "shortTermInvestments": "62637000", "currentNetReceivables": "129283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1283459000", "totalShareholderEquity": "1229128000", "capitalLeaseObligations": "379056000", "otherCurrentLiabilities": "71684000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107037408", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82209000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6026000", "operatingCashflow": "177708000", "capitalExpenditures": "56429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180392000", "cashflowFromInvestment": "-100378000", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59126000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 263946000, "cost_of_revenue": 245692000, "gross_profit": 18254000, "ebit": 20936000, "ebitda": 65668000, "pretax_income": 109108000, "tax_provision": 26899000, "net_income": 82544000, "net_income_to_common": 82544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339781000, "total_current_assets": 1055674000, "total_assets": 3164894000, "short_term_debt": 207106000, "long_term_debt": 697843000, "total_debt": 904949000, "total_liabilities": 1899246000, "total_equity": 1229128000, "shares_outstanding": 107037408, "goodwill_and_intangibles": 27519000 }, "cash_flow": { "operating_cash_flow": 177708000, "capital_expenditure": 56494000, "free_cash_flow": 234202000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211643, "ticker_id": 125, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20936000", "ebitda": "65668000", "netIncome": "82544000", "grossProfit": "18254000", "depreciation": "None", "totalRevenue": "263946000", "costOfRevenue": "245692000", "interestIncome": "3800000", "incomeBeforeTax": "109108000", "interestExpense": "8637000", "operatingIncome": "20936000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26899000", "reportedCurrency": "USD", "netInterestIncome": "5319000", "nonInterestIncome": "None", "operatingExpenses": "95691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44732000", "sellingGeneralAndAdministrative": "4030000", "netIncomeFromContinuingOperations": "82209000" }, "balance": { "goodwill": "14309000", "inventory": "460382000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "697843000", "shortTermDebt": "207106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "167873000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "207106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1230518000", "totalShareholderEquity": "1229128000", "capitalLeaseObligations": "378510000", "otherCurrentLiabilities": "145999000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107037408", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82544000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6026000", "operatingCashflow": "177708000", "capitalExpenditures": "56494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263946000, "cost_of_revenue": 245692000, "gross_profit": 18254000, "research_and_development": null, "selling_general_admin": 4030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20936000, "depreciation_amortisation": 44732000, "ebitda": 65668000, "interest_expense": 8637000, "interest_income": null, "other_non_operating": null, "pretax_income": 109108000, "tax_provision": 26899000, "effective_tax_rate": null, "net_income": 82544000, "net_income_continuing_ops": 82209000, "net_income_to_common": 82544000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339781000, "short_term_investments": null, "net_receivables": 87638000, "inventory": 460382000, "other_current_assets": null, "total_current_assets": 1055674000, "net_ppe": null, "goodwill": 14309000, "intangible_assets": 13210000, "goodwill_and_intangibles": 27519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2109220000, "total_assets": 3164894000, "short_term_debt": 207106000, "accounts_payable": 140949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 494054000, "long_term_debt": 697843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1405192000, "total_liabilities": 1899246000, "total_debt": 904949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418789000, "total_equity": 1229128000, "shares_outstanding": 107037408, "operating_cash_flow": 177708000, "stock_based_compensation": 1897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -180392000, "free_cash_flow": 234202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20936000", "ebitda": "65668000", "netIncome": "82544000", "grossProfit": "18254000", "depreciation": "None", "totalRevenue": "263946000", "costOfRevenue": "245692000", "interestIncome": "3800000", "incomeBeforeTax": "109108000", "interestExpense": "8637000", "operatingIncome": "20936000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26899000", "reportedCurrency": "USD", "netInterestIncome": "5319000", "nonInterestIncome": "None", "operatingExpenses": "95691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44732000", "sellingGeneralAndAdministrative": "4030000", "netIncomeFromContinuingOperations": "82209000" }, "balance": { "goodwill": "14309000", "inventory": "460382000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3164894000", "longTermDebt": "697843000", "shortTermDebt": "207106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "13210000", "reportedCurrency": "USD", "retainedEarnings": "418789000", "totalLiabilities": "1899246000", "otherCurrentAssets": "167873000", "totalCurrentAssets": "1055674000", "currentLongTermDebt": "207106000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87638000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2109220000", "currentAccountsPayable": "140949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1230518000", "totalShareholderEquity": "1229128000", "capitalLeaseObligations": "378510000", "otherCurrentLiabilities": "145999000", "totalCurrentLiabilities": "494054000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1405192000", "cashAndShortTermInvestments": "339781000", "commonStockSharesOutstanding": "107037408", "intangibleAssetsExcludingGoodwill": "13210000", "cashAndCashEquivalentsAtCarryingValue": "339781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82544000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6026000", "operatingCashflow": "177708000", "capitalExpenditures": "56494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-180392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7230000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58958000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 385794000, "cost_of_revenue": 256232000, "gross_profit": 129562000, "ebit": 115478000, "ebitda": 204850000, "pretax_income": 89032000, "tax_provision": 13645000, "net_income": 75387000, "net_income_to_common": 75387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 349812000, "total_current_assets": 1203658000, "total_assets": 3360327000, "short_term_debt": 401623000, "long_term_debt": 752266000, "total_debt": 1153889000, "total_liabilities": 2060370000, "total_equity": 1261329000, "shares_outstanding": 107673758, "goodwill_and_intangibles": 39435000 }, "cash_flow": { "operating_cash_flow": 175030420, "capital_expenditure": 15273900, "free_cash_flow": 190304320, "dividends_paid": 2634478, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211645, "ticker_id": 125, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115478000", "ebitda": "204850000", "netIncome": "75387000", "grossProfit": "129562000", "depreciation": "None", "totalRevenue": "385794000", "costOfRevenue": "256232000", "interestIncome": "29934000", "incomeBeforeTax": "89032000", "interestExpense": "26446000", "operatingIncome": "68136000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13645000", "reportedCurrency": "USD", "netInterestIncome": "3488000", "nonInterestIncome": "None", "operatingExpenses": "61426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89372000", "sellingGeneralAndAdministrative": "19957000", "netIncomeFromContinuingOperations": "75387000" }, "balance": { "goodwill": "19128000", "inventory": "568184000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3360327000", "longTermDebt": "752266000", "shortTermDebt": "401623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20307000", "reportedCurrency": "USD", "retainedEarnings": "345603000", "totalLiabilities": "2060370000", "otherCurrentAssets": "68710000", "totalCurrentAssets": "1203658000", "currentLongTermDebt": "344224000", "longTermInvestments": "None", "shortTermInvestments": "39926000", "currentNetReceivables": "177026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2156669000", "currentAccountsPayable": "135258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2022981000", "shortLongTermDebtTotal": "1464619000", "totalShareholderEquity": "1261329000", "capitalLeaseObligations": "368129000", "otherCurrentLiabilities": "77251000", "totalCurrentLiabilities": "637005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1423365000", "cashAndShortTermInvestments": "349812000", "commonStockSharesOutstanding": "107673758", "intangibleAssetsExcludingGoodwill": "20307000", "cashAndCashEquivalentsAtCarryingValue": "349812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75387000", "profitLoss": "None", "dividendPayout": "2634478", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36053000", "operatingCashflow": "175030420", "capitalExpenditures": "15273900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2797763", "cashflowFromInvestment": "12225067", "stockBasedCompensation": "1819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2634478", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4033060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89372000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 385794000, "cost_of_revenue": 256232000, "gross_profit": 129562000, "research_and_development": null, "selling_general_admin": 19957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115478000, "depreciation_amortisation": 89372000, "ebitda": 204850000, "interest_expense": 26446000, "interest_income": null, "other_non_operating": null, "pretax_income": 89032000, "tax_provision": 13645000, "effective_tax_rate": null, "net_income": 75387000, "net_income_continuing_ops": 75387000, "net_income_to_common": 75387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 349812000, "short_term_investments": 39926000, "net_receivables": 177026000, "inventory": 568184000, "other_current_assets": null, "total_current_assets": 1203658000, "net_ppe": null, "goodwill": 19128000, "intangible_assets": 20307000, "goodwill_and_intangibles": 39435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2156669000, "total_assets": 3360327000, "short_term_debt": 401623000, "accounts_payable": 135258000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 637005000, "long_term_debt": 752266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1423365000, "total_liabilities": 2060370000, "total_debt": 1153889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 345603000, "total_equity": 1261329000, "shares_outstanding": 107673758, "operating_cash_flow": 175030420, "stock_based_compensation": 1819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15273900, "acquisitions": null, "other_investing": null, "investing_cash_flow": 12225067, "dividends_paid": 2634478, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2797763, "free_cash_flow": 190304320, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115478000", "ebitda": "204850000", "netIncome": "75387000", "grossProfit": "129562000", "depreciation": "None", "totalRevenue": "385794000", "costOfRevenue": "256232000", "interestIncome": "29934000", "incomeBeforeTax": "89032000", "interestExpense": "26446000", "operatingIncome": "68136000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13645000", "reportedCurrency": "USD", "netInterestIncome": "3488000", "nonInterestIncome": "None", "operatingExpenses": "61426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "256232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89372000", "sellingGeneralAndAdministrative": "19957000", "netIncomeFromContinuingOperations": "75387000" }, "balance": { "goodwill": "19128000", "inventory": "568184000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3360327000", "longTermDebt": "752266000", "shortTermDebt": "401623000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "20307000", "reportedCurrency": "USD", "retainedEarnings": "345603000", "totalLiabilities": "2060370000", "otherCurrentAssets": "68710000", "totalCurrentAssets": "1203658000", "currentLongTermDebt": "344224000", "longTermInvestments": "None", "shortTermInvestments": "39926000", "currentNetReceivables": "177026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2156669000", "currentAccountsPayable": "135258000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2022981000", "shortLongTermDebtTotal": "1464619000", "totalShareholderEquity": "1261329000", "capitalLeaseObligations": "368129000", "otherCurrentLiabilities": "77251000", "totalCurrentLiabilities": "637005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1423365000", "cashAndShortTermInvestments": "349812000", "commonStockSharesOutstanding": "107673758", "intangibleAssetsExcludingGoodwill": "20307000", "cashAndCashEquivalentsAtCarryingValue": "349812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "75387000", "profitLoss": "None", "dividendPayout": "2634478", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-36053000", "operatingCashflow": "175030420", "capitalExpenditures": "15273900", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2797763", "cashflowFromInvestment": "12225067", "stockBasedCompensation": "1819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2634478", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4033060", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89372000", "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": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "income_statement": { "revenue": 402873000, "cost_of_revenue": 263715000, "gross_profit": 139158000, "ebit": 105664000, "ebitda": 162312000, "pretax_income": 68031000, "tax_provision": 21912000, "net_income": 46268000, "net_income_to_common": 46268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196609000, "total_current_assets": 1037570000, "total_assets": 3300014000, "short_term_debt": 387748000, "long_term_debt": 758082000, "total_debt": 1145830000, "total_liabilities": 2050969000, "total_equity": 1209957000, "shares_outstanding": 107850815, "goodwill_and_intangibles": 37550000 }, "cash_flow": { "operating_cash_flow": 92407000, "capital_expenditure": 58033000, "free_cash_flow": 150440000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 211646, "ticker_id": 125, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:44:29.664823+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105664000", "ebitda": "162312000", "netIncome": "46268000", "grossProfit": "139158000", "depreciation": "None", "totalRevenue": "402873000", "costOfRevenue": "263715000", "interestIncome": "54330000", "incomeBeforeTax": "68031000", "interestExpense": "64614000", "operatingIncome": "78922000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21912000", "reportedCurrency": "USD", "netInterestIncome": "-10284000", "nonInterestIncome": "None", "operatingExpenses": "60236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56648000", "sellingGeneralAndAdministrative": "24561000", "netIncomeFromContinuingOperations": "46119000" }, "balance": { "goodwill": "19463000", "inventory": "570840000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3300014000", "longTermDebt": "758082000", "shortTermDebt": "387748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18087000", "reportedCurrency": "USD", "retainedEarnings": "263913000", "totalLiabilities": "2050969000", "otherCurrentAssets": "70644000", "totalCurrentAssets": "1037570000", "currentLongTermDebt": "330628000", "longTermInvestments": "None", "shortTermInvestments": "39733000", "currentNetReceivables": "159744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262444000", "currentAccountsPayable": "142429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1450363000", "totalShareholderEquity": "1209957000", "capitalLeaseObligations": "361653000", "otherCurrentLiabilities": "68568000", "totalCurrentLiabilities": "614573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1436396000", "cashAndShortTermInvestments": "196609000", "commonStockSharesOutstanding": "107850815", "intangibleAssetsExcludingGoodwill": "18087000", "cashAndCashEquivalentsAtCarryingValue": "196609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46119000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25347000", "operatingCashflow": "92407000", "capitalExpenditures": "58033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29976000", "cashflowFromInvestment": "30595000", "stockBasedCompensation": "1888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402873000, "cost_of_revenue": 263715000, "gross_profit": 139158000, "research_and_development": null, "selling_general_admin": 24561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105664000, "depreciation_amortisation": 56648000, "ebitda": 162312000, "interest_expense": 64614000, "interest_income": null, "other_non_operating": null, "pretax_income": 68031000, "tax_provision": 21912000, "effective_tax_rate": null, "net_income": 46268000, "net_income_continuing_ops": 46119000, "net_income_to_common": 46268000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196609000, "short_term_investments": 39733000, "net_receivables": 159744000, "inventory": 570840000, "other_current_assets": null, "total_current_assets": 1037570000, "net_ppe": null, "goodwill": 19463000, "intangible_assets": 18087000, "goodwill_and_intangibles": 37550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2262444000, "total_assets": 3300014000, "short_term_debt": 387748000, "accounts_payable": 142429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614573000, "long_term_debt": 758082000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1436396000, "total_liabilities": 2050969000, "total_debt": 1145830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 263913000, "total_equity": 1209957000, "shares_outstanding": 107850815, "operating_cash_flow": 92407000, "stock_based_compensation": 1888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58033000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 30595000, "dividends_paid": 17500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29976000, "free_cash_flow": 150440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105664000", "ebitda": "162312000", "netIncome": "46268000", "grossProfit": "139158000", "depreciation": "None", "totalRevenue": "402873000", "costOfRevenue": "263715000", "interestIncome": "54330000", "incomeBeforeTax": "68031000", "interestExpense": "64614000", "operatingIncome": "78922000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21912000", "reportedCurrency": "USD", "netInterestIncome": "-10284000", "nonInterestIncome": "None", "operatingExpenses": "60236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56648000", "sellingGeneralAndAdministrative": "24561000", "netIncomeFromContinuingOperations": "46119000" }, "balance": { "goodwill": "19463000", "inventory": "570840000", "commonStock": "167073000", "currentDebt": "None", "investments": "None", "totalAssets": "3300014000", "longTermDebt": "758082000", "shortTermDebt": "387748000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "18087000", "reportedCurrency": "USD", "retainedEarnings": "263913000", "totalLiabilities": "2050969000", "otherCurrentAssets": "70644000", "totalCurrentAssets": "1037570000", "currentLongTermDebt": "330628000", "longTermInvestments": "None", "shortTermInvestments": "39733000", "currentNetReceivables": "159744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2262444000", "currentAccountsPayable": "142429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1450363000", "totalShareholderEquity": "1209957000", "capitalLeaseObligations": "361653000", "otherCurrentLiabilities": "68568000", "totalCurrentLiabilities": "614573000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1436396000", "cashAndShortTermInvestments": "196609000", "commonStockSharesOutstanding": "107850815", "intangibleAssetsExcludingGoodwill": "18087000", "cashAndCashEquivalentsAtCarryingValue": "196609000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46119000", "profitLoss": "None", "dividendPayout": "17500000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-25347000", "operatingCashflow": "92407000", "capitalExpenditures": "58033000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29976000", "cashflowFromInvestment": "30595000", "stockBasedCompensation": "1888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }