{ "ticker": { "uuid": "234b4e96-0981-4d9d-b32f-86e7aa0eab33", "symbol": "HBM", "name": "Hudbay Minerals Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/234b4e96-0981-4d9d-b32f-86e7aa0eab33/", "api_url": "https://sharemaestro.com/factors/api/tickers/234b4e96-0981-4d9d-b32f-86e7aa0eab33/" }, "ticker_metadata": { "id": 1886, "uuid": "234b4e96-0981-4d9d-b32f-86e7aa0eab33", "symbol": "HBM", "name": "Hudbay Minerals Inc.", "asset_type": "equity", "market_cap": 11582239000, "stock_exchange_id": 3, "industry": "Copper", "sector": "Basic Materials", "description": "Hudbay Minerals Inc., a diversified mining company, focuses on the discovery, production and marketing of base and precious metals in North and South America. The company is headquartered in Toronto, Canada.", "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": "234b4e96-0981-4d9d-b32f-86e7aa0eab33", "symbol": "HBM", "name": "Hudbay Minerals Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Copper", "page_url": "https://sharemaestro.com/factors/ticker/234b4e96-0981-4d9d-b32f-86e7aa0eab33/", "api_url": "https://sharemaestro.com/factors/api/tickers/234b4e96-0981-4d9d-b32f-86e7aa0eab33/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.7, "quality": 0.86, "momentum": 0.96, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.66, "market_cap": 10232063589.66, "pe_ratio": 15.5384, "earnings_yield": 0.0644, "ebitda_to_ev": 0.156, "shareholder_yield": 0.0006, "roe": 0.1857, "piotroski_f_score": 6, "momentum_12_1": 1.6032, "volatility_252d": 0.5649 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.061966+00:00", "batch_id": "" }, "size": { "price_close": 25.66, "market_cap": 10232063589.66, "market_cap_usd": 10232063589.66, "enterprise_value": 10264509977.66, "shares_outstanding": 398755401, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.5384, "pb_ratio": 2.8862, "ptbv_ratio": 2.9522, "ps_ratio": 4.3111, "pcf_ratio": 13.301, "pfcf_ratio": 7.9571, "ev_ebitda": 6.4101, "ev_ebit": 8.7896, "ev_sales": 4.3248, "ev_fcf": 7.9823, "earnings_yield": 0.0644, "fcf_yield": 0.1253, "price_to_sales": 4.3111, "price_to_book": 2.8862, "price_to_cashflow": 13.301, "ebitda_to_ev": 0.156, "sales_yield": 0.2312 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": null, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.3707, "operating_margin": 0.492, "net_margin": 0.2775, "ebitda_margin": 0.6747, "fcf_margin": 0.5418, "roe": 0.1857, "roa": 0.0952, "roic": 0.1985, "roc_greenblatt": null, "asset_turnover": 0.343, "cash_conversion": 1.9528, "accruals_ratio": -0.016, "sbc_to_revenue": 0.0343, "piotroski_f_score": 6, "altman_z_score": 3.2119, "earnings_stability_5y": 0.8022, "revenue_stability_5y": 0.2518, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1272, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8209, "net_debt_to_ebitda": 0.0203, "debt_to_assets": 0.1503, "interest_coverage": 16.1031, "current_ratio": 1.3559, "quick_ratio": 1.2023, "net_debt": 32446388, "local_beta": 0.0003, "volatility_252d": 0.5649, "volatility_60d": 1.3184, "max_drawdown_12m": -0.3616, "risk_adjusted_momentum": 2.8382 }, "growth": { "revenue_growth_1y": 0.135, "revenue_growth_3y_cagr": 0.148, "revenue_growth_5y_cagr": 0.1514, "eps_growth_1y": 3.2549, "eps_growth_3y_cagr": 1.0064, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2475, "book_value_growth_1y": 0.2015, "revenue_growth": 0.135, "earnings_growth": 3.2549 }, "momentum": { "price_return_1m": 0.0256, "price_return_3m": 0.1515, "price_return_6m": 0.4684, "price_return_9m": 1.0179, "price_return_12m": 1.6698, "price_return_12m_ex1m": 1.6032, "momentum_6m": 0.4684, "momentum_12m": 1.6698, "momentum_12_1": 1.6032, "distance_from_52w_high": -0.12, "distance_from_52w_low": 1.8348, "relative_strength": 1.5698 }, "raw_ttm": { "revenue_ttm": 2373400000, "gross_profit_ttm": 879900000, "ebit_ttm": 1167800000, "ebitda_ttm": 1601300000, "net_income_ttm": 658500000, "eps_diluted_ttm": 1.6514, "operating_cash_flow_ttm": 769271696, "capital_expenditure_ttm": 516632249, "fcf_ttm": 1285903945, "dividends_paid_ttm": 5716635, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72520291, "cash_and_equivalents": 1007301961, "total_current_assets": 1556903569, "total_current_liabilities": 1148264038, "net_ppe": null, "total_assets": 6919582566, "total_debt": 1039748349, "total_equity": 3545120996, "net_working_capital": -95814081, "book_value_per_share": 8.8905, "retained_earnings": 650131146, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3465961510, "tangible_book_per_share": 8.6919 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 41, "rank_pb": 62, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 18, "rank_ev_ebit": 37, "rank_earnings_yield": 41, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 21, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 14, "rank_piotroski": 38, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6 }, "composites": { "value_composite": 30, "quality_composite": 14, "momentum_composite": 4, "growth_composite": 7, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.7759, "os_score": 0.94, "value_percentile": 0.7, "quality_percentile": 0.86, "momentum_percentile": 0.96, "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": 17, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4300, "ticker_id": 1886, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.061966+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.66, "market_cap": 10232063589.66, "market_cap_usd": 10232063589.66, "enterprise_value": 10264509977.66, "shares_outstanding": 398755401, "fx_rate_to_usd": null, "pe_ratio": 15.53844129, "pb_ratio": 2.88623819, "ptbv_ratio": 2.9521573, "ps_ratio": 4.31114165, "pcf_ratio": 13.30097499, "pfcf_ratio": 7.95709791, "ev_ebitda": 6.41011052, "ev_ebit": 8.78961293, "ev_sales": 4.3248125, "ev_fcf": 7.98233026, "earnings_yield": 0.06435652, "fcf_yield": 0.1252767, "dividend_yield": 0.0005587, "buyback_yield": 0, "shareholder_yield": 0.0005587, "debt_paydown_yield": null, "total_yield": 0.0005587, "gross_margin": 0.37073397, "operating_margin": 0.49203674, "net_margin": 0.27745007, "ebitda_margin": 0.6746861, "fcf_margin": 0.54179824, "roe": 0.18574824, "roa": 0.0951647, "roic": 0.19850819, "roc_greenblatt": null, "asset_turnover": 0.34299757, "cash_conversion": 1.95277744, "accruals_ratio": -0.01600844, "sbc_to_revenue": 0.03433892, "debt_to_equity": 0.82091411, "net_debt_to_ebitda": 0.02026253, "debt_to_assets": 0.15026172, "interest_coverage": 16.10307934, "current_ratio": 1.35587593, "quick_ratio": 1.20227173, "net_debt": 32446388, "revenue_growth_1y": 0.13499095, "revenue_growth_3y_cagr": 0.14798422, "revenue_growth_5y_cagr": 0.15143646, "eps_growth_1y": 3.25489297, "eps_growth_3y_cagr": 1.00642511, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24751056, "book_value_growth_1y": 0.20152097, "piotroski_f_score": 6, "altman_z_score": 3.21186396, "earnings_stability_5y": 0.80215, "revenue_stability_5y": 0.251815, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02557954, "price_return_3m": 0.15154017, "price_return_6m": 0.46840861, "price_return_9m": 1.0179143, "price_return_12m": 1.66977412, "price_return_12m_ex1m": 1.60318583, "distance_from_52w_high": -0.12002743, "distance_from_52w_low": 1.83479529, "relative_strength": 1.56981054, "local_beta": 0.0003, "volatility_252d": 0.564858, "volatility_60d": 1.31839, "max_drawdown_12m": -0.36161348, "revenue_ttm": 2373400000, "gross_profit_ttm": 879900000, "ebit_ttm": 1167800000, "ebitda_ttm": 1601300000, "net_income_ttm": 658500000, "eps_diluted_ttm": 1.65138829, "operating_cash_flow_ttm": 769271696, "capital_expenditure_ttm": 516632249, "fcf_ttm": 1285903945, "dividends_paid_ttm": 5716635, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72520291, "cash_and_equivalents": 1007301961, "total_current_assets": 1556903569, "total_current_liabilities": 1148264038, "net_ppe": null, "total_assets": 6919582566, "total_debt": 1039748349, "total_equity": 3545120996, "net_working_capital": -95814081, "book_value_per_share": 8.89046515, "retained_earnings": 650131146, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3465961510, "tangible_book_per_share": 8.69194875, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 41, "rank_pb": 62, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 18, "rank_ev_ebit": 37, "rank_earnings_yield": 41, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 21, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 14, "rank_piotroski": 38, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 30, "quality_composite": 14, "momentum_composite": 4, "growth_composite": 7, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.66, "os": 0.94, "value": 0.7, "quality": 0.86, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 15.5384, "earnings_yield": 0.0644, "shareholder_yield": 0.0006, "roe": 0.1857, "momentum_12_1": 1.6032, "complete_fields": { "id": 4300, "ticker_id": 1886, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:24.061966+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.66, "market_cap": 10232063589.66, "market_cap_usd": 10232063589.66, "enterprise_value": 10264509977.66, "shares_outstanding": 398755401, "fx_rate_to_usd": null, "pe_ratio": 15.53844129, "pb_ratio": 2.88623819, "ptbv_ratio": 2.9521573, "ps_ratio": 4.31114165, "pcf_ratio": 13.30097499, "pfcf_ratio": 7.95709791, "ev_ebitda": 6.41011052, "ev_ebit": 8.78961293, "ev_sales": 4.3248125, "ev_fcf": 7.98233026, "earnings_yield": 0.06435652, "fcf_yield": 0.1252767, "dividend_yield": 0.0005587, "buyback_yield": 0, "shareholder_yield": 0.0005587, "debt_paydown_yield": null, "total_yield": 0.0005587, "gross_margin": 0.37073397, "operating_margin": 0.49203674, "net_margin": 0.27745007, "ebitda_margin": 0.6746861, "fcf_margin": 0.54179824, "roe": 0.18574824, "roa": 0.0951647, "roic": 0.19850819, "roc_greenblatt": null, "asset_turnover": 0.34299757, "cash_conversion": 1.95277744, "accruals_ratio": -0.01600844, "sbc_to_revenue": 0.03433892, "debt_to_equity": 0.82091411, "net_debt_to_ebitda": 0.02026253, "debt_to_assets": 0.15026172, "interest_coverage": 16.10307934, "current_ratio": 1.35587593, "quick_ratio": 1.20227173, "net_debt": 32446388, "revenue_growth_1y": 0.13499095, "revenue_growth_3y_cagr": 0.14798422, "revenue_growth_5y_cagr": 0.15143646, "eps_growth_1y": 3.25489297, "eps_growth_3y_cagr": 1.00642511, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.24751056, "book_value_growth_1y": 0.20152097, "piotroski_f_score": 6, "altman_z_score": 3.21186396, "earnings_stability_5y": 0.80215, "revenue_stability_5y": 0.251815, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02557954, "price_return_3m": 0.15154017, "price_return_6m": 0.46840861, "price_return_9m": 1.0179143, "price_return_12m": 1.66977412, "price_return_12m_ex1m": 1.60318583, "distance_from_52w_high": -0.12002743, "distance_from_52w_low": 1.83479529, "relative_strength": 1.56981054, "local_beta": 0.0003, "volatility_252d": 0.564858, "volatility_60d": 1.31839, "max_drawdown_12m": -0.36161348, "revenue_ttm": 2373400000, "gross_profit_ttm": 879900000, "ebit_ttm": 1167800000, "ebitda_ttm": 1601300000, "net_income_ttm": 658500000, "eps_diluted_ttm": 1.65138829, "operating_cash_flow_ttm": 769271696, "capital_expenditure_ttm": 516632249, "fcf_ttm": 1285903945, "dividends_paid_ttm": 5716635, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 72520291, "cash_and_equivalents": 1007301961, "total_current_assets": 1556903569, "total_current_liabilities": 1148264038, "net_ppe": null, "total_assets": 6919582566, "total_debt": 1039748349, "total_equity": 3545120996, "net_working_capital": -95814081, "book_value_per_share": 8.89046515, "retained_earnings": 650131146, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 3465961510, "tangible_book_per_share": 8.69194875, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 41, "rank_pb": 62, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 59, "rank_ev_ebitda": 18, "rank_ev_ebit": 37, "rank_earnings_yield": 41, "rank_fcf_yield": 31, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 21, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 61, "rank_fcf_margin": 14, "rank_piotroski": 38, "rank_accruals": 68, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 32, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 7, "rank_relative_strength": 6, "value_composite": 30, "quality_composite": 14, "momentum_composite": 4, "growth_composite": 7, "yield_composite": 71, "svqf_composite": 21, "vc1_composite": 68, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 17, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 2211000000, "cost_of_revenue": 1467800000, "gross_profit": 743200000, "ebit": 1001600000, "ebitda": 1442800000, "pretax_income": 912000000, "tax_provision": 347700000, "net_income": 568500000, "net_income_to_common": 568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568064323, "total_current_assets": 1160983332, "total_assets": 6211974527, "short_term_debt": 497892258, "long_term_debt": 536500000, "total_debt": 1034392258, "total_liabilities": 2986854462, "total_equity": 3225120064, "shares_outstanding": 396648796, "goodwill_and_intangibles": 79554957 }, "cash_flow": { "operating_cash_flow": 672774658, "capital_expenditure": 474869829, "free_cash_flow": 1147644487, "dividends_paid": 5698030, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272988, "ticker_id": 1886, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1001600000", "ebitda": "1442800000", "netIncome": "568500000", "grossProfit": "743200000", "depreciation": "None", "totalRevenue": "2211000000", "costOfRevenue": "1467800000", "interestIncome": "22300000", "incomeBeforeTax": "912000000", "interestExpense": "75091908", "operatingIncome": "561600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "347700000", "reportedCurrency": "USD", "netInterestIncome": "-78400000", "nonInterestIncome": "None", "operatingExpenses": "181600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1467800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441200000", "sellingGeneralAndAdministrative": "1500000", "netIncomeFromContinuingOperations": "564300000" }, "balance": { "goodwill": "72467878", "inventory": "198837485", "commonStock": "2663344276", "currentDebt": "None", "investments": "None", "totalAssets": "6211974527", "longTermDebt": "536500000", "shortTermDebt": "497892258", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7087079", "reportedCurrency": "USD", "retainedEarnings": "459661959", "totalLiabilities": "2986854462", "otherCurrentAssets": "15771248", "totalCurrentAssets": "1160983332", "currentLongTermDebt": "472100000", "longTermInvestments": "130900000", "shortTermInvestments": "0", "currentNetReceivables": "378310276", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050991195", "currentAccountsPayable": "84645676", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1091909264", "totalShareholderEquity": "3225120064", "capitalLeaseObligations": "56000000", "otherCurrentLiabilities": "591920831", "totalCurrentLiabilities": "1226463950", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "1760390512", "cashAndShortTermInvestments": "568064323", "commonStockSharesOutstanding": "396648796", "intangibleAssetsExcludingGoodwill": "7087079", "cashAndCashEquivalentsAtCarryingValue": "568064323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578451895", "profitLoss": "None", "dividendPayout": "5698030", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13838075", "operatingCashflow": "672774658", "capitalExpenditures": "474869829", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146826048", "cashflowFromInvestment": "-501019724", "stockBasedCompensation": "61300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5698030", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460217752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2211000000, "cost_of_revenue": 1467800000, "gross_profit": 743200000, "research_and_development": null, "selling_general_admin": 1500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1001600000, "depreciation_amortisation": 441200000, "ebitda": 1442800000, "interest_expense": 75091908, "interest_income": null, "other_non_operating": null, "pretax_income": 912000000, "tax_provision": 347700000, "effective_tax_rate": null, "net_income": 568500000, "net_income_continuing_ops": 564300000, "net_income_to_common": 568500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568064323, "short_term_investments": 0, "net_receivables": 378310276, "inventory": 198837485, "other_current_assets": null, "total_current_assets": 1160983332, "net_ppe": null, "goodwill": 72467878, "intangible_assets": 7087079, "goodwill_and_intangibles": 79554957, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5050991195, "total_assets": 6211974527, "short_term_debt": 497892258, "accounts_payable": 84645676, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1226463950, "long_term_debt": 536500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760390512, "total_liabilities": 2986854462, "total_debt": 1034392258, "preferred_stock": null, "minority_interest": null, "retained_earnings": 459661959, "total_equity": 3225120064, "shares_outstanding": 396648796, "operating_cash_flow": 672774658, "stock_based_compensation": 61300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 474869829, "acquisitions": null, "other_investing": null, "investing_cash_flow": -501019724, "dividends_paid": 5698030, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146826048, "free_cash_flow": 1147644487, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1001600000", "ebitda": "1442800000", "netIncome": "568500000", "grossProfit": "743200000", "depreciation": "None", "totalRevenue": "2211000000", "costOfRevenue": "1467800000", "interestIncome": "22300000", "incomeBeforeTax": "912000000", "interestExpense": "75091908", "operatingIncome": "561600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "347700000", "reportedCurrency": "USD", "netInterestIncome": "-78400000", "nonInterestIncome": "None", "operatingExpenses": "181600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1467800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "441200000", "sellingGeneralAndAdministrative": "1500000", "netIncomeFromContinuingOperations": "564300000" }, "balance": { "goodwill": "72467878", "inventory": "198837485", "commonStock": "2663344276", "currentDebt": "None", "investments": "None", "totalAssets": "6211974527", "longTermDebt": "536500000", "shortTermDebt": "497892258", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7087079", "reportedCurrency": "USD", "retainedEarnings": "459661959", "totalLiabilities": "2986854462", "otherCurrentAssets": "15771248", "totalCurrentAssets": "1160983332", "currentLongTermDebt": "472100000", "longTermInvestments": "130900000", "shortTermInvestments": "0", "currentNetReceivables": "378310276", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050991195", "currentAccountsPayable": "84645676", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1091909264", "totalShareholderEquity": "3225120064", "capitalLeaseObligations": "56000000", "otherCurrentLiabilities": "591920831", "totalCurrentLiabilities": "1226463950", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "1760390512", "cashAndShortTermInvestments": "568064323", "commonStockSharesOutstanding": "396648796", "intangibleAssetsExcludingGoodwill": "7087079", "cashAndCashEquivalentsAtCarryingValue": "568064323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "578451895", "profitLoss": "None", "dividendPayout": "5698030", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13838075", "operatingCashflow": "672774658", "capitalExpenditures": "474869829", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146826048", "cashflowFromInvestment": "-501019724", "stockBasedCompensation": "61300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5698030", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "460217752", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 2021200000, "cost_of_revenue": 1467400000, "gross_profit": 553800000, "ebit": 352300000, "ebitda": 780300000, "pretax_income": 251600000, "tax_provision": 183800000, "net_income": 76700000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 1048500000, "total_assets": 5487600000, "short_term_debt": 30500000, "long_term_debt": 1107500000, "total_debt": 1138000000, "total_liabilities": 2840200000, "total_equity": 2553200000, "shares_outstanding": 377291000, "goodwill_and_intangibles": 74700000 }, "cash_flow": { "operating_cash_flow": 666200000, "capital_expenditure": 348900000, "free_cash_flow": 1015100000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272993, "ticker_id": 1886, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352300000", "ebitda": "780300000", "netIncome": "76700000", "grossProfit": "553800000", "depreciation": "None", "totalRevenue": "2021200000", "costOfRevenue": "1467400000", "interestIncome": "15700000", "incomeBeforeTax": "251600000", "interestExpense": "80442842", "operatingIncome": "418000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "183800000", "reportedCurrency": "USD", "netInterestIncome": "-98300000", "nonInterestIncome": "None", "operatingExpenses": "135800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1467400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428000000", "sellingGeneralAndAdministrative": "1400000", "netIncomeFromContinuingOperations": "67800000" }, "balance": { "goodwill": "69200000", "inventory": "197400000", "commonStock": "2641300000", "currentDebt": "None", "investments": "None", "totalAssets": "5487600000", "longTermDebt": "1107500000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-102400000", "totalLiabilities": "2840200000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "1048500000", "currentLongTermDebt": "None", "longTermInvestments": "12100000", "shortTermInvestments": "40000000", "currentNetReceivables": "236600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4438900000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2553200000", "capitalLeaseObligations": "74800000", "otherCurrentLiabilities": "276200000", "totalCurrentLiabilities": "537200000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2303000000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "377291000", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67800000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "666200000", "capitalExpenditures": "348900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10200000", "cashflowFromInvestment": "-382900000", "stockBasedCompensation": "19300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2021200000, "cost_of_revenue": 1467400000, "gross_profit": 553800000, "research_and_development": null, "selling_general_admin": 1400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352300000, "depreciation_amortisation": 428000000, "ebitda": 780300000, "interest_expense": 80442842, "interest_income": null, "other_non_operating": null, "pretax_income": 251600000, "tax_provision": 183800000, "effective_tax_rate": null, "net_income": 76700000, "net_income_continuing_ops": 67800000, "net_income_to_common": 76700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541800000, "short_term_investments": 40000000, "net_receivables": 236600000, "inventory": 197400000, "other_current_assets": null, "total_current_assets": 1048500000, "net_ppe": null, "goodwill": 69200000, "intangible_assets": 5500000, "goodwill_and_intangibles": 74700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4438900000, "total_assets": 5487600000, "short_term_debt": 30500000, "accounts_payable": 66700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537200000, "long_term_debt": 1107500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2303000000, "total_liabilities": 2840200000, "total_debt": 1138000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102400000, "total_equity": 2553200000, "shares_outstanding": 377291000, "operating_cash_flow": 666200000, "stock_based_compensation": 19300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -382900000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10200000, "free_cash_flow": 1015100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352300000", "ebitda": "780300000", "netIncome": "76700000", "grossProfit": "553800000", "depreciation": "None", "totalRevenue": "2021200000", "costOfRevenue": "1467400000", "interestIncome": "15700000", "incomeBeforeTax": "251600000", "interestExpense": "80442842", "operatingIncome": "418000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "183800000", "reportedCurrency": "USD", "netInterestIncome": "-98300000", "nonInterestIncome": "None", "operatingExpenses": "135800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1467400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "428000000", "sellingGeneralAndAdministrative": "1400000", "netIncomeFromContinuingOperations": "67800000" }, "balance": { "goodwill": "69200000", "inventory": "197400000", "commonStock": "2641300000", "currentDebt": "None", "investments": "None", "totalAssets": "5487600000", "longTermDebt": "1107500000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-102400000", "totalLiabilities": "2840200000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "1048500000", "currentLongTermDebt": "None", "longTermInvestments": "12100000", "shortTermInvestments": "40000000", "currentNetReceivables": "236600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4438900000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2553200000", "capitalLeaseObligations": "74800000", "otherCurrentLiabilities": "276200000", "totalCurrentLiabilities": "537200000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2303000000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "377291000", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67800000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10000000", "operatingCashflow": "666200000", "capitalExpenditures": "348900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10200000", "cashflowFromInvestment": "-382900000", "stockBasedCompensation": "19300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "428000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1690000000, "cost_of_revenue": 1297500000, "gross_profit": 392500000, "ebit": 257700000, "ebitda": 650800000, "pretax_income": 151800000, "tax_provision": 82300000, "net_income": 66400000, "net_income_to_common": 66400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249800000, "total_current_assets": 673200000, "total_assets": 5312600000, "short_term_debt": 28900000, "long_term_debt": 1287536000, "total_debt": 1316436000, "total_liabilities": 3105800000, "total_equity": 2096800000, "shares_outstanding": 310953000, "goodwill_and_intangibles": 79300000 }, "cash_flow": { "operating_cash_flow": 476900000, "capital_expenditure": 281100000, "free_cash_flow": 758000000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272998, "ticker_id": 1886, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257700000", "ebitda": "650800000", "netIncome": "66400000", "grossProfit": "392500000", "depreciation": "None", "totalRevenue": "1690000000", "costOfRevenue": "1297500000", "interestIncome": "7937000", "incomeBeforeTax": "151800000", "interestExpense": "88065940", "operatingIncome": "300200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "82300000", "reportedCurrency": "USD", "netInterestIncome": "-102850000", "nonInterestIncome": "None", "operatingExpenses": "92300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393100000", "sellingGeneralAndAdministrative": "1400000", "netIncomeFromContinuingOperations": "18574000" }, "balance": { "goodwill": "75300000", "inventory": "207300000", "commonStock": "2240200000", "currentDebt": "None", "investments": "None", "totalAssets": "5312600000", "longTermDebt": "1287536000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4000000", "reportedCurrency": "USD", "retainedEarnings": "-173600000", "totalLiabilities": "3105800000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "673200000", "currentLongTermDebt": "None", "longTermInvestments": "7089000", "shortTermInvestments": "718306", "currentNetReceivables": "205700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4639400000", "currentAccountsPayable": "69300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377800000", "totalShareholderEquity": "2096800000", "capitalLeaseObligations": "90335000", "otherCurrentLiabilities": "297500000", "totalCurrentLiabilities": "537400000", "otherNonCurrentLiabilities": "51720000", "totalNonCurrentLiabilities": "2568400000", "cashAndShortTermInvestments": "249800000", "commonStockSharesOutstanding": "310953000", "intangibleAssetsExcludingGoodwill": "4000000", "cashAndCashEquivalentsAtCarryingValue": "249800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69500000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "476900000", "capitalExpenditures": "281100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182400000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25678464", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1690000000, "cost_of_revenue": 1297500000, "gross_profit": 392500000, "research_and_development": null, "selling_general_admin": 1400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257700000, "depreciation_amortisation": 393100000, "ebitda": 650800000, "interest_expense": 88065940, "interest_income": null, "other_non_operating": null, "pretax_income": 151800000, "tax_provision": 82300000, "effective_tax_rate": null, "net_income": 66400000, "net_income_continuing_ops": 18574000, "net_income_to_common": 66400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249800000, "short_term_investments": 718306, "net_receivables": 205700000, "inventory": 207300000, "other_current_assets": null, "total_current_assets": 673200000, "net_ppe": null, "goodwill": 75300000, "intangible_assets": 4000000, "goodwill_and_intangibles": 79300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4639400000, "total_assets": 5312600000, "short_term_debt": 28900000, "accounts_payable": 69300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537400000, "long_term_debt": 1287536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2568400000, "total_liabilities": 3105800000, "total_debt": 1316436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -173600000, "total_equity": 2096800000, "shares_outstanding": 310953000, "operating_cash_flow": 476900000, "stock_based_compensation": 7400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 281100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271800000, "dividends_paid": 4500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -182400000, "free_cash_flow": 758000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "257700000", "ebitda": "650800000", "netIncome": "66400000", "grossProfit": "392500000", "depreciation": "None", "totalRevenue": "1690000000", "costOfRevenue": "1297500000", "interestIncome": "7937000", "incomeBeforeTax": "151800000", "interestExpense": "88065940", "operatingIncome": "300200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "82300000", "reportedCurrency": "USD", "netInterestIncome": "-102850000", "nonInterestIncome": "None", "operatingExpenses": "92300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1297500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "393100000", "sellingGeneralAndAdministrative": "1400000", "netIncomeFromContinuingOperations": "18574000" }, "balance": { "goodwill": "75300000", "inventory": "207300000", "commonStock": "2240200000", "currentDebt": "None", "investments": "None", "totalAssets": "5312600000", "longTermDebt": "1287536000", "shortTermDebt": "28900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4000000", "reportedCurrency": "USD", "retainedEarnings": "-173600000", "totalLiabilities": "3105800000", "otherCurrentAssets": "10400000", "totalCurrentAssets": "673200000", "currentLongTermDebt": "None", "longTermInvestments": "7089000", "shortTermInvestments": "718306", "currentNetReceivables": "205700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4639400000", "currentAccountsPayable": "69300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1377800000", "totalShareholderEquity": "2096800000", "capitalLeaseObligations": "90335000", "otherCurrentLiabilities": "297500000", "totalCurrentLiabilities": "537400000", "otherNonCurrentLiabilities": "51720000", "totalNonCurrentLiabilities": "2568400000", "cashAndShortTermInvestments": "249800000", "commonStockSharesOutstanding": "310953000", "intangibleAssetsExcludingGoodwill": "4000000", "cashAndCashEquivalentsAtCarryingValue": "249800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69500000", "profitLoss": "None", "dividendPayout": "4500000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "18200000", "operatingCashflow": "476900000", "capitalExpenditures": "281100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-182400000", "cashflowFromInvestment": "-271800000", "stockBasedCompensation": "7400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25678464", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "393100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1461440000, "cost_of_revenue": 1184552000, "gross_profit": 276888000, "ebit": 191256000, "ebitda": 530319000, "pretax_income": 95815000, "tax_provision": 25433000, "net_income": 70382000, "net_income_to_common": 70382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225665000, "total_current_assets": 524181000, "total_assets": 4325943000, "short_term_debt": 16156000, "long_term_debt": 1184162000, "total_debt": 1200318000, "total_liabilities": 2754134000, "total_equity": 1571809000, "shares_outstanding": 262218000, "goodwill_and_intangibles": 4767000 }, "cash_flow": { "operating_cash_flow": 487803000, "capital_expenditure": 308960000, "free_cash_flow": 796763000, "dividends_paid": 4047000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273003, "ticker_id": 1886, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "191256000", "ebitda": "530319000", "netIncome": "70382000", "grossProfit": "276888000", "depreciation": "None", "totalRevenue": "1461440000", "costOfRevenue": "1184552000", "interestIncome": "2606000", "incomeBeforeTax": "95815000", "interestExpense": "72554585", "operatingIncome": "303074000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25433000", "reportedCurrency": "USD", "netInterestIncome": "-103819000", "nonInterestIncome": "None", "operatingExpenses": "-26186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1184552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339063000", "sellingGeneralAndAdministrative": "1448000", "netIncomeFromContinuingOperations": "70382000" }, "balance": { "goodwill": "0", "inventory": "155012000", "commonStock": "1780774000", "currentDebt": "None", "investments": "None", "totalAssets": "4325943000", "longTermDebt": "1184162000", "shortTermDebt": "16156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4767000", "reportedCurrency": "USD", "retainedEarnings": "-235503000", "totalLiabilities": "2754134000", "otherCurrentAssets": "21169000", "totalCurrentAssets": "524181000", "currentLongTermDebt": "None", "longTermInvestments": "9799000", "shortTermInvestments": "0", "currentNetReceivables": "122335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801762000", "currentAccountsPayable": "83824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552430000", "shortLongTermDebtTotal": "1245181000", "totalShareholderEquity": "1571809000", "capitalLeaseObligations": "61019000", "otherCurrentLiabilities": "263872000", "totalCurrentLiabilities": "447647000", "otherNonCurrentLiabilities": "43283000", "totalNonCurrentLiabilities": "2306487000", "cashAndShortTermInvestments": "225665000", "commonStockSharesOutstanding": "262218000", "intangibleAssetsExcludingGoodwill": "4767000", "cashAndCashEquivalentsAtCarryingValue": "225665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70382000", "profitLoss": "None", "dividendPayout": "4047000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13032000", "operatingCashflow": "487803000", "capitalExpenditures": "308960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196300000", "cashflowFromInvestment": "-337670000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4047000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1203352", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1461440000, "cost_of_revenue": 1184552000, "gross_profit": 276888000, "research_and_development": null, "selling_general_admin": 1448000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 191256000, "depreciation_amortisation": 339063000, "ebitda": 530319000, "interest_expense": 72554585, "interest_income": null, "other_non_operating": null, "pretax_income": 95815000, "tax_provision": 25433000, "effective_tax_rate": null, "net_income": 70382000, "net_income_continuing_ops": 70382000, "net_income_to_common": 70382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225665000, "short_term_investments": 0, "net_receivables": 122335000, "inventory": 155012000, "other_current_assets": null, "total_current_assets": 524181000, "net_ppe": null, "goodwill": 0, "intangible_assets": 4767000, "goodwill_and_intangibles": 4767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3801762000, "total_assets": 4325943000, "short_term_debt": 16156000, "accounts_payable": 83824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 447647000, "long_term_debt": 1184162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2306487000, "total_liabilities": 2754134000, "total_debt": 1200318000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235503000, "total_equity": 1571809000, "shares_outstanding": 262218000, "operating_cash_flow": 487803000, "stock_based_compensation": 2064000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337670000, "dividends_paid": 4047000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -196300000, "free_cash_flow": 796763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "191256000", "ebitda": "530319000", "netIncome": "70382000", "grossProfit": "276888000", "depreciation": "None", "totalRevenue": "1461440000", "costOfRevenue": "1184552000", "interestIncome": "2606000", "incomeBeforeTax": "95815000", "interestExpense": "72554585", "operatingIncome": "303074000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25433000", "reportedCurrency": "USD", "netInterestIncome": "-103819000", "nonInterestIncome": "None", "operatingExpenses": "-26186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1184552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "339063000", "sellingGeneralAndAdministrative": "1448000", "netIncomeFromContinuingOperations": "70382000" }, "balance": { "goodwill": "0", "inventory": "155012000", "commonStock": "1780774000", "currentDebt": "None", "investments": "None", "totalAssets": "4325943000", "longTermDebt": "1184162000", "shortTermDebt": "16156000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4767000", "reportedCurrency": "USD", "retainedEarnings": "-235503000", "totalLiabilities": "2754134000", "otherCurrentAssets": "21169000", "totalCurrentAssets": "524181000", "currentLongTermDebt": "None", "longTermInvestments": "9799000", "shortTermInvestments": "0", "currentNetReceivables": "122335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3801762000", "currentAccountsPayable": "83824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3552430000", "shortLongTermDebtTotal": "1245181000", "totalShareholderEquity": "1571809000", "capitalLeaseObligations": "61019000", "otherCurrentLiabilities": "263872000", "totalCurrentLiabilities": "447647000", "otherNonCurrentLiabilities": "43283000", "totalNonCurrentLiabilities": "2306487000", "cashAndShortTermInvestments": "225665000", "commonStockSharesOutstanding": "262218000", "intangibleAssetsExcludingGoodwill": "4767000", "cashAndCashEquivalentsAtCarryingValue": "225665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70382000", "profitLoss": "None", "dividendPayout": "4047000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-13032000", "operatingCashflow": "487803000", "capitalExpenditures": "308960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-196300000", "cashflowFromInvestment": "-337670000", "stockBasedCompensation": "2064000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4047000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1203352", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1501998000, "cost_of_revenue": 1370979000, "gross_profit": 131019000, "ebit": -85349000, "ebitda": 274418000, "pretax_income": -202751000, "tax_provision": 41607000, "net_income": -244358000, "net_income_to_common": -244358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270989000, "total_current_assets": 656728000, "total_assets": 4616231000, "short_term_debt": 33529000, "long_term_debt": 1180274000, "total_debt": 1213803000, "total_liabilities": 3139403000, "total_equity": 1476828000, "shares_outstanding": 261462000, "goodwill_and_intangibles": 5898000 }, "cash_flow": { "operating_cash_flow": 383816000, "capital_expenditure": 377433000, "free_cash_flow": 761249000, "dividends_paid": 4146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273008, "ticker_id": 1886, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85349000", "ebitda": "274418000", "netIncome": "-244358000", "grossProfit": "131019000", "depreciation": "None", "totalRevenue": "1501998000", "costOfRevenue": "1370979000", "interestIncome": "129668000", "incomeBeforeTax": "-202751000", "interestExpense": "81834546", "operatingIncome": "18268000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41607000", "reportedCurrency": "USD", "netInterestIncome": "-152387000", "nonInterestIncome": "None", "operatingExpenses": "112751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1370979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359767000", "sellingGeneralAndAdministrative": "41538000", "netIncomeFromContinuingOperations": "-244358000" }, "balance": { "goodwill": "None", "inventory": "158453000", "commonStock": "1778848000", "currentDebt": "None", "investments": "None", "totalAssets": "4616231000", "longTermDebt": "1180274000", "shortTermDebt": "33529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5898000", "reportedCurrency": "USD", "retainedEarnings": "-301838000", "totalLiabilities": "3139403000", "otherCurrentAssets": "23205000", "totalCurrentAssets": "656728000", "currentLongTermDebt": "None", "longTermInvestments": "11158000", "shortTermInvestments": "None", "currentNetReceivables": "204081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959503000", "currentAccountsPayable": "84279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3740966000", "shortLongTermDebtTotal": "1258276000", "totalShareholderEquity": "1476828000", "capitalLeaseObligations": "78002000", "otherCurrentLiabilities": "279219000", "totalCurrentLiabilities": "509216000", "otherNonCurrentLiabilities": "34553000", "totalNonCurrentLiabilities": "2630187000", "cashAndShortTermInvestments": "270989000", "commonStockSharesOutstanding": "261462000", "intangibleAssetsExcludingGoodwill": "5898000", "cashAndCashEquivalentsAtCarryingValue": "270989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-244358000", "profitLoss": "None", "dividendPayout": "4146000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32752000", "operatingCashflow": "383816000", "capitalExpenditures": "377433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175899000", "cashflowFromInvestment": "-375002000", "stockBasedCompensation": "12145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1501998000, "cost_of_revenue": 1370979000, "gross_profit": 131019000, "research_and_development": null, "selling_general_admin": 41538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85349000, "depreciation_amortisation": 359767000, "ebitda": 274418000, "interest_expense": 81834546, "interest_income": null, "other_non_operating": null, "pretax_income": -202751000, "tax_provision": 41607000, "effective_tax_rate": null, "net_income": -244358000, "net_income_continuing_ops": -244358000, "net_income_to_common": -244358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270989000, "short_term_investments": null, "net_receivables": 204081000, "inventory": 158453000, "other_current_assets": null, "total_current_assets": 656728000, "net_ppe": null, "goodwill": null, "intangible_assets": 5898000, "goodwill_and_intangibles": 5898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3959503000, "total_assets": 4616231000, "short_term_debt": 33529000, "accounts_payable": 84279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 509216000, "long_term_debt": 1180274000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2630187000, "total_liabilities": 3139403000, "total_debt": 1213803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -301838000, "total_equity": 1476828000, "shares_outstanding": 261462000, "operating_cash_flow": 383816000, "stock_based_compensation": 12145000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 377433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375002000, "dividends_paid": 4146000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175899000, "free_cash_flow": 761249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85349000", "ebitda": "274418000", "netIncome": "-244358000", "grossProfit": "131019000", "depreciation": "None", "totalRevenue": "1501998000", "costOfRevenue": "1370979000", "interestIncome": "129668000", "incomeBeforeTax": "-202751000", "interestExpense": "81834546", "operatingIncome": "18268000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41607000", "reportedCurrency": "USD", "netInterestIncome": "-152387000", "nonInterestIncome": "None", "operatingExpenses": "112751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1370979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "359767000", "sellingGeneralAndAdministrative": "41538000", "netIncomeFromContinuingOperations": "-244358000" }, "balance": { "goodwill": "None", "inventory": "158453000", "commonStock": "1778848000", "currentDebt": "None", "investments": "None", "totalAssets": "4616231000", "longTermDebt": "1180274000", "shortTermDebt": "33529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5898000", "reportedCurrency": "USD", "retainedEarnings": "-301838000", "totalLiabilities": "3139403000", "otherCurrentAssets": "23205000", "totalCurrentAssets": "656728000", "currentLongTermDebt": "None", "longTermInvestments": "11158000", "shortTermInvestments": "None", "currentNetReceivables": "204081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3959503000", "currentAccountsPayable": "84279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3740966000", "shortLongTermDebtTotal": "1258276000", "totalShareholderEquity": "1476828000", "capitalLeaseObligations": "78002000", "otherCurrentLiabilities": "279219000", "totalCurrentLiabilities": "509216000", "otherNonCurrentLiabilities": "34553000", "totalNonCurrentLiabilities": "2630187000", "cashAndShortTermInvestments": "270989000", "commonStockSharesOutstanding": "261462000", "intangibleAssetsExcludingGoodwill": "5898000", "cashAndCashEquivalentsAtCarryingValue": "270989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-244358000", "profitLoss": "None", "dividendPayout": "4146000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-32752000", "operatingCashflow": "383816000", "capitalExpenditures": "377433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175899000", "cashflowFromInvestment": "-375002000", "stockBasedCompensation": "12145000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4146000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "980000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "359767000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1092418000, "cost_of_revenue": 1053418000, "gross_profit": 39000000, "ebit": -96377000, "ebitda": 267226000, "pretax_income": -179089000, "tax_provision": -34505000, "net_income": -144584000, "net_income_to_common": -144584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439135000, "total_current_assets": 755675000, "total_assets": 4666645000, "short_term_debt": 33473000, "long_term_debt": 1135675000, "total_debt": 1169148000, "total_liabilities": 2966839000, "total_equity": 1699806000, "shares_outstanding": 261272000, "goodwill_and_intangibles": 10818000 }, "cash_flow": { "operating_cash_flow": 239480000, "capital_expenditure": 361185000, "free_cash_flow": 600665000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273013, "ticker_id": 1886, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-96377000", "ebitda": "267226000", "netIncome": "-144584000", "grossProfit": "39000000", "depreciation": "None", "totalRevenue": "1092418000", "costOfRevenue": "1053418000", "interestIncome": "1812000", "incomeBeforeTax": "-179089000", "interestExpense": "96373646", "operatingIncome": "-37187000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-34505000", "reportedCurrency": "USD", "netInterestIncome": "-96910000", "nonInterestIncome": "None", "operatingExpenses": "76187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363603000", "sellingGeneralAndAdministrative": "41408000", "netIncomeFromContinuingOperations": "-144584000" }, "balance": { "goodwill": "5409000", "inventory": "143105000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4666645000", "longTermDebt": "1135675000", "shortTermDebt": "33473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5409000", "reportedCurrency": "USD", "retainedEarnings": "-53334000", "totalLiabilities": "2966839000", "otherCurrentAssets": "19790000", "totalCurrentAssets": "755675000", "currentLongTermDebt": "None", "longTermInvestments": "15669000", "shortTermInvestments": "None", "currentNetReceivables": "153645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3910970000", "currentAccountsPayable": "104598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3731655000", "shortLongTermDebtTotal": "1199189000", "totalShareholderEquity": "1699806000", "capitalLeaseObligations": "63514000", "otherCurrentLiabilities": "203643000", "totalCurrentLiabilities": "448787000", "otherNonCurrentLiabilities": "168417000", "totalNonCurrentLiabilities": "2518052000", "cashAndShortTermInvestments": "439135000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "5409000", "cashAndCashEquivalentsAtCarryingValue": "439135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144584000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2867000", "operatingCashflow": "239480000", "capitalExpenditures": "361185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162093000", "cashflowFromInvestment": "-359018000", "stockBasedCompensation": "15008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1092418000, "cost_of_revenue": 1053418000, "gross_profit": 39000000, "research_and_development": null, "selling_general_admin": 41408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -96377000, "depreciation_amortisation": 363603000, "ebitda": 267226000, "interest_expense": 96373646, "interest_income": null, "other_non_operating": null, "pretax_income": -179089000, "tax_provision": -34505000, "effective_tax_rate": null, "net_income": -144584000, "net_income_continuing_ops": -144584000, "net_income_to_common": -144584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439135000, "short_term_investments": null, "net_receivables": 153645000, "inventory": 143105000, "other_current_assets": null, "total_current_assets": 755675000, "net_ppe": null, "goodwill": 5409000, "intangible_assets": 5409000, "goodwill_and_intangibles": 10818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3910970000, "total_assets": 4666645000, "short_term_debt": 33473000, "accounts_payable": 104598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 448787000, "long_term_debt": 1135675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2518052000, "total_liabilities": 2966839000, "total_debt": 1169148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53334000, "total_equity": 1699806000, "shares_outstanding": 261272000, "operating_cash_flow": 239480000, "stock_based_compensation": 15008000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 361185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -359018000, "dividends_paid": 3783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 162093000, "free_cash_flow": 600665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-96377000", "ebitda": "267226000", "netIncome": "-144584000", "grossProfit": "39000000", "depreciation": "None", "totalRevenue": "1092418000", "costOfRevenue": "1053418000", "interestIncome": "1812000", "incomeBeforeTax": "-179089000", "interestExpense": "96373646", "operatingIncome": "-37187000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-34505000", "reportedCurrency": "USD", "netInterestIncome": "-96910000", "nonInterestIncome": "None", "operatingExpenses": "76187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1053418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363603000", "sellingGeneralAndAdministrative": "41408000", "netIncomeFromContinuingOperations": "-144584000" }, "balance": { "goodwill": "5409000", "inventory": "143105000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4666645000", "longTermDebt": "1135675000", "shortTermDebt": "33473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "5409000", "reportedCurrency": "USD", "retainedEarnings": "-53334000", "totalLiabilities": "2966839000", "otherCurrentAssets": "19790000", "totalCurrentAssets": "755675000", "currentLongTermDebt": "None", "longTermInvestments": "15669000", "shortTermInvestments": "None", "currentNetReceivables": "153645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3910970000", "currentAccountsPayable": "104598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3731655000", "shortLongTermDebtTotal": "1199189000", "totalShareholderEquity": "1699806000", "capitalLeaseObligations": "63514000", "otherCurrentLiabilities": "203643000", "totalCurrentLiabilities": "448787000", "otherNonCurrentLiabilities": "168417000", "totalNonCurrentLiabilities": "2518052000", "cashAndShortTermInvestments": "439135000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "5409000", "cashAndCashEquivalentsAtCarryingValue": "439135000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-144584000", "profitLoss": "None", "dividendPayout": "3783000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2867000", "operatingCashflow": "239480000", "capitalExpenditures": "361185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "162093000", "cashflowFromInvestment": "-359018000", "stockBasedCompensation": "15008000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1237439000, "cost_of_revenue": 1085897000, "gross_profit": 151542000, "ebit": -379996000, "ebitda": -33362000, "pretax_income": -452763000, "tax_provision": -108953000, "net_income": -343810000, "net_income_to_common": -343810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 396146000, "total_current_assets": 663035000, "total_assets": 4455961000, "short_term_debt": 32781000, "long_term_debt": 985255000, "total_debt": 1018036000, "total_liabilities": 2607838000, "total_equity": 1848123000, "shares_outstanding": 261272000, "goodwill_and_intangibles": 10054000 }, "cash_flow": { "operating_cash_flow": 310856000, "capital_expenditure": 259202000, "free_cash_flow": 570058000, "dividends_paid": 3927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273018, "ticker_id": 1886, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-379996000", "ebitda": "-33362000", "netIncome": "-343810000", "grossProfit": "151542000", "depreciation": "None", "totalRevenue": "1237439000", "costOfRevenue": "1085897000", "interestIncome": "69483000", "incomeBeforeTax": "-452763000", "interestExpense": "81247976", "operatingIncome": "-288767000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-108953000", "reportedCurrency": "USD", "netInterestIncome": "-146261000", "nonInterestIncome": "None", "operatingExpenses": "440309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346634000", "sellingGeneralAndAdministrative": "36170000", "netIncomeFromContinuingOperations": "-343810000" }, "balance": { "goodwill": "5027000", "inventory": "138820000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4455961000", "longTermDebt": "985255000", "shortTermDebt": "32781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5027000", "reportedCurrency": "USD", "retainedEarnings": "95033000", "totalLiabilities": "2607838000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "663035000", "currentLongTermDebt": "None", "longTermInvestments": "11287000", "shortTermInvestments": "2049000", "currentNetReceivables": "113283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792926000", "currentAccountsPayable": "68742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3662559000", "shortLongTermDebtTotal": "1067202000", "totalShareholderEquity": "1848123000", "capitalLeaseObligations": "81947000", "otherCurrentLiabilities": "200134000", "totalCurrentLiabilities": "391751000", "otherNonCurrentLiabilities": "15293000", "totalNonCurrentLiabilities": "2216087000", "cashAndShortTermInvestments": "396146000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "5027000", "cashAndCashEquivalentsAtCarryingValue": "396146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343810000", "profitLoss": "None", "dividendPayout": "3927000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11759000", "operatingCashflow": "310856000", "capitalExpenditures": "259202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137778000", "cashflowFromInvestment": "-292370000", "stockBasedCompensation": "2714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1237439000, "cost_of_revenue": 1085897000, "gross_profit": 151542000, "research_and_development": 30774000, "selling_general_admin": 36170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -379996000, "depreciation_amortisation": 346634000, "ebitda": -33362000, "interest_expense": 81247976, "interest_income": null, "other_non_operating": null, "pretax_income": -452763000, "tax_provision": -108953000, "effective_tax_rate": null, "net_income": -343810000, "net_income_continuing_ops": -343810000, "net_income_to_common": -343810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 396146000, "short_term_investments": 2049000, "net_receivables": 113283000, "inventory": 138820000, "other_current_assets": null, "total_current_assets": 663035000, "net_ppe": null, "goodwill": 5027000, "intangible_assets": 5027000, "goodwill_and_intangibles": 10054000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3792926000, "total_assets": 4455961000, "short_term_debt": 32781000, "accounts_payable": 68742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 391751000, "long_term_debt": 985255000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2216087000, "total_liabilities": 2607838000, "total_debt": 1018036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95033000, "total_equity": 1848123000, "shares_outstanding": 261272000, "operating_cash_flow": 310856000, "stock_based_compensation": 2714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 259202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -292370000, "dividends_paid": 3927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137778000, "free_cash_flow": 570058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-379996000", "ebitda": "-33362000", "netIncome": "-343810000", "grossProfit": "151542000", "depreciation": "None", "totalRevenue": "1237439000", "costOfRevenue": "1085897000", "interestIncome": "69483000", "incomeBeforeTax": "-452763000", "interestExpense": "81247976", "operatingIncome": "-288767000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-108953000", "reportedCurrency": "USD", "netInterestIncome": "-146261000", "nonInterestIncome": "None", "operatingExpenses": "440309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30774000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1085897000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "346634000", "sellingGeneralAndAdministrative": "36170000", "netIncomeFromContinuingOperations": "-343810000" }, "balance": { "goodwill": "5027000", "inventory": "138820000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4455961000", "longTermDebt": "985255000", "shortTermDebt": "32781000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "5027000", "reportedCurrency": "USD", "retainedEarnings": "95033000", "totalLiabilities": "2607838000", "otherCurrentAssets": "14786000", "totalCurrentAssets": "663035000", "currentLongTermDebt": "None", "longTermInvestments": "11287000", "shortTermInvestments": "2049000", "currentNetReceivables": "113283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792926000", "currentAccountsPayable": "68742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3662559000", "shortLongTermDebtTotal": "1067202000", "totalShareholderEquity": "1848123000", "capitalLeaseObligations": "81947000", "otherCurrentLiabilities": "200134000", "totalCurrentLiabilities": "391751000", "otherNonCurrentLiabilities": "15293000", "totalNonCurrentLiabilities": "2216087000", "cashAndShortTermInvestments": "396146000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "5027000", "cashAndCashEquivalentsAtCarryingValue": "396146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-343810000", "profitLoss": "None", "dividendPayout": "3927000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-11759000", "operatingCashflow": "310856000", "capitalExpenditures": "259202000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137778000", "cashflowFromInvestment": "-292370000", "stockBasedCompensation": "2714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "346634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 1472366000, "cost_of_revenue": 1098626000, "gross_profit": 373740000, "ebit": 240132000, "ebitda": 573276000, "pretax_income": 170837000, "tax_provision": 85421000, "net_income": 85416000, "net_income_to_common": 85416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 515497000, "total_current_assets": 772392000, "total_assets": 4685635000, "short_term_debt": 20472000, "long_term_debt": 981030000, "total_debt": 1001502000, "total_liabilities": 2506779000, "total_equity": 2178856000, "shares_outstanding": 261272000, "goodwill_and_intangibles": 8324000 }, "cash_flow": { "operating_cash_flow": 479552000, "capital_expenditure": 190899000, "free_cash_flow": 670451000, "dividends_paid": 4045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273023, "ticker_id": 1886, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "240132000", "ebitda": "573276000", "netIncome": "85416000", "grossProfit": "373740000", "depreciation": "None", "totalRevenue": "1472366000", "costOfRevenue": "1098626000", "interestIncome": "40630000", "incomeBeforeTax": "170837000", "interestExpense": "129679000", "operatingIncome": "298856000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "85421000", "reportedCurrency": "USD", "netInterestIncome": "-134126000", "nonInterestIncome": "None", "operatingExpenses": "74884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28570000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333144000", "sellingGeneralAndAdministrative": "27243000", "netIncomeFromContinuingOperations": "85416000" }, "balance": { "goodwill": "4162000", "inventory": "118474000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4685635000", "longTermDebt": "981030000", "shortTermDebt": "20472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4162000", "reportedCurrency": "USD", "retainedEarnings": "442770000", "totalLiabilities": "2506779000", "otherCurrentAssets": "19260000", "totalCurrentAssets": "772392000", "currentLongTermDebt": "None", "longTermInvestments": "15159000", "shortTermInvestments": "6628000", "currentNetReceivables": "119161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913243000", "currentAccountsPayable": "61395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3819812000", "shortLongTermDebtTotal": "1055265000", "totalShareholderEquity": "2178856000", "capitalLeaseObligations": "74235000", "otherCurrentLiabilities": "151676000", "totalCurrentLiabilities": "327164000", "otherNonCurrentLiabilities": "18771000", "totalNonCurrentLiabilities": "2179615000", "cashAndShortTermInvestments": "515497000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "4162000", "cashAndCashEquivalentsAtCarryingValue": "515497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85416000", "profitLoss": "None", "dividendPayout": "4045000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "479552000", "capitalExpenditures": "190899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120354000", "cashflowFromInvestment": "-202136000", "stockBasedCompensation": "-2373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1472366000, "cost_of_revenue": 1098626000, "gross_profit": 373740000, "research_and_development": 28570000, "selling_general_admin": 27243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 240132000, "depreciation_amortisation": 333144000, "ebitda": 573276000, "interest_expense": 129679000, "interest_income": null, "other_non_operating": null, "pretax_income": 170837000, "tax_provision": 85421000, "effective_tax_rate": null, "net_income": 85416000, "net_income_continuing_ops": 85416000, "net_income_to_common": 85416000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 515497000, "short_term_investments": 6628000, "net_receivables": 119161000, "inventory": 118474000, "other_current_assets": null, "total_current_assets": 772392000, "net_ppe": null, "goodwill": 4162000, "intangible_assets": 4162000, "goodwill_and_intangibles": 8324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3913243000, "total_assets": 4685635000, "short_term_debt": 20472000, "accounts_payable": 61395000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327164000, "long_term_debt": 981030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2179615000, "total_liabilities": 2506779000, "total_debt": 1001502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 442770000, "total_equity": 2178856000, "shares_outstanding": 261272000, "operating_cash_flow": 479552000, "stock_based_compensation": -2373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202136000, "dividends_paid": 4045000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120354000, "free_cash_flow": 670451000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "240132000", "ebitda": "573276000", "netIncome": "85416000", "grossProfit": "373740000", "depreciation": "None", "totalRevenue": "1472366000", "costOfRevenue": "1098626000", "interestIncome": "40630000", "incomeBeforeTax": "170837000", "interestExpense": "129679000", "operatingIncome": "298856000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "85421000", "reportedCurrency": "USD", "netInterestIncome": "-134126000", "nonInterestIncome": "None", "operatingExpenses": "74884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28570000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1098626000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "333144000", "sellingGeneralAndAdministrative": "27243000", "netIncomeFromContinuingOperations": "85416000" }, "balance": { "goodwill": "4162000", "inventory": "118474000", "commonStock": "1777340000", "currentDebt": "None", "investments": "None", "totalAssets": "4685635000", "longTermDebt": "981030000", "shortTermDebt": "20472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "4162000", "reportedCurrency": "USD", "retainedEarnings": "442770000", "totalLiabilities": "2506779000", "otherCurrentAssets": "19260000", "totalCurrentAssets": "772392000", "currentLongTermDebt": "None", "longTermInvestments": "15159000", "shortTermInvestments": "6628000", "currentNetReceivables": "119161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3913243000", "currentAccountsPayable": "61395000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3819812000", "shortLongTermDebtTotal": "1055265000", "totalShareholderEquity": "2178856000", "capitalLeaseObligations": "74235000", "otherCurrentLiabilities": "151676000", "totalCurrentLiabilities": "327164000", "otherNonCurrentLiabilities": "18771000", "totalNonCurrentLiabilities": "2179615000", "cashAndShortTermInvestments": "515497000", "commonStockSharesOutstanding": "261272000", "intangibleAssetsExcludingGoodwill": "4162000", "cashAndCashEquivalentsAtCarryingValue": "515497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85416000", "profitLoss": "None", "dividendPayout": "4045000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "479552000", "capitalExpenditures": "190899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120354000", "cashflowFromInvestment": "-202136000", "stockBasedCompensation": "-2373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4045000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "333144000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 757300000, "cost_of_revenue": 389300000, "gross_profit": 368000000, "ebit": 360100000, "ebitda": 460900000, "pretax_income": 339000000, "tax_provision": 147500000, "net_income": 190400000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1007301961, "total_current_assets": 1556903569, "total_assets": 6919582566, "short_term_debt": 502848349, "long_term_debt": 536900000, "total_debt": 1039748349, "total_liabilities": 2910239839, "total_equity": 3545120996, "shares_outstanding": 398755401, "goodwill_and_intangibles": 79159486 }, "cash_flow": { "operating_cash_flow": 208077284, "capital_expenditure": 138257988, "free_cash_flow": 346335272, "dividends_paid": 2859829, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272986, "ticker_id": 1886, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "360100000", "ebitda": "460900000", "netIncome": "190400000", "grossProfit": "368000000", "depreciation": "None", "totalRevenue": "757300000", "costOfRevenue": "389300000", "interestIncome": "10300000", "incomeBeforeTax": "339000000", "interestExpense": "17947898", "operatingIncome": "302600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "147500000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "65400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100800000", "sellingGeneralAndAdministrative": "900000", "netIncomeFromContinuingOperations": "191500000" }, "balance": { "goodwill": "71634820", "inventory": "176378172", "commonStock": "2680085387", "currentDebt": "None", "investments": "None", "totalAssets": "6919582566", "longTermDebt": "536900000", "shortTermDebt": "502848349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7524666", "reportedCurrency": "USD", "retainedEarnings": "650131146", "totalLiabilities": "2910239839", "otherCurrentAssets": "37222015", "totalCurrentAssets": "1556903569", "currentLongTermDebt": "472500000", "longTermInvestments": "216000000", "shortTermInvestments": "None", "currentNetReceivables": "336001421", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5362678996", "currentAccountsPayable": "349144504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068602906", "totalShareholderEquity": "3545120996", "capitalLeaseObligations": "55700000", "otherCurrentLiabilities": "296271185", "totalCurrentLiabilities": "1148264038", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "1761975801", "cashAndShortTermInvestments": "1007301961", "commonStockSharesOutstanding": "398755401", "intangibleAssetsExcludingGoodwill": "7524666", "cashAndCashEquivalentsAtCarryingValue": "1007301961", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187762630", "profitLoss": "None", "dividendPayout": "2859829", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4832126", "operatingCashflow": "208077284", "capitalExpenditures": "138257988", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10157327", "cashflowFromInvestment": "232632376", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2859829", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 757300000, "cost_of_revenue": 389300000, "gross_profit": 368000000, "research_and_development": null, "selling_general_admin": 900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 360100000, "depreciation_amortisation": 100800000, "ebitda": 460900000, "interest_expense": 17947898, "interest_income": null, "other_non_operating": null, "pretax_income": 339000000, "tax_provision": 147500000, "effective_tax_rate": null, "net_income": 190400000, "net_income_continuing_ops": 191500000, "net_income_to_common": 190400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1007301961, "short_term_investments": null, "net_receivables": 336001421, "inventory": 176378172, "other_current_assets": null, "total_current_assets": 1556903569, "net_ppe": null, "goodwill": 71634820, "intangible_assets": 7524666, "goodwill_and_intangibles": 79159486, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5362678996, "total_assets": 6919582566, "short_term_debt": 502848349, "accounts_payable": 349144504, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1148264038, "long_term_debt": 536900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1761975801, "total_liabilities": 2910239839, "total_debt": 1039748349, "preferred_stock": null, "minority_interest": null, "retained_earnings": 650131146, "total_equity": 3545120996, "shares_outstanding": 398755401, "operating_cash_flow": 208077284, "stock_based_compensation": 24200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138257988, "acquisitions": null, "other_investing": null, "investing_cash_flow": 232632376, "dividends_paid": 2859829, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10157327, "free_cash_flow": 346335272, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "360100000", "ebitda": "460900000", "netIncome": "190400000", "grossProfit": "368000000", "depreciation": "None", "totalRevenue": "757300000", "costOfRevenue": "389300000", "interestIncome": "10300000", "incomeBeforeTax": "339000000", "interestExpense": "17947898", "operatingIncome": "302600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "147500000", "reportedCurrency": "USD", "netInterestIncome": "-15400000", "nonInterestIncome": "None", "operatingExpenses": "65400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "389300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100800000", "sellingGeneralAndAdministrative": "900000", "netIncomeFromContinuingOperations": "191500000" }, "balance": { "goodwill": "71634820", "inventory": "176378172", "commonStock": "2680085387", "currentDebt": "None", "investments": "None", "totalAssets": "6919582566", "longTermDebt": "536900000", "shortTermDebt": "502848349", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7524666", "reportedCurrency": "USD", "retainedEarnings": "650131146", "totalLiabilities": "2910239839", "otherCurrentAssets": "37222015", "totalCurrentAssets": "1556903569", "currentLongTermDebt": "472500000", "longTermInvestments": "216000000", "shortTermInvestments": "None", "currentNetReceivables": "336001421", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5362678996", "currentAccountsPayable": "349144504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1068602906", "totalShareholderEquity": "3545120996", "capitalLeaseObligations": "55700000", "otherCurrentLiabilities": "296271185", "totalCurrentLiabilities": "1148264038", "otherNonCurrentLiabilities": "157600000", "totalNonCurrentLiabilities": "1761975801", "cashAndShortTermInvestments": "1007301961", "commonStockSharesOutstanding": "398755401", "intangibleAssetsExcludingGoodwill": "7524666", "cashAndCashEquivalentsAtCarryingValue": "1007301961", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187762630", "profitLoss": "None", "dividendPayout": "2859829", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4832126", "operatingCashflow": "208077284", "capitalExpenditures": "138257988", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10157327", "cashflowFromInvestment": "232632376", "stockBasedCompensation": "24200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2859829", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 732900000, "cost_of_revenue": 462800000, "gross_profit": 270100000, "ebit": 278800000, "ebitda": 431700000, "pretax_income": 257100000, "tax_provision": 129100000, "net_income": 128000000, "net_income_to_common": 128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 568064323, "total_current_assets": 1160983332, "total_assets": 6211974527, "short_term_debt": 497892258, "long_term_debt": 536500000, "total_debt": 1034392258, "total_liabilities": 2986854462, "total_equity": 3225120064, "shares_outstanding": 400000000, "goodwill_and_intangibles": 79554957 }, "cash_flow": { "operating_cash_flow": 187794412, "capital_expenditure": 145474261, "free_cash_flow": 333268673, "dividends_paid": 4025, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272987, "ticker_id": 1886, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "278800000", "ebitda": "431700000", "netIncome": "128000000", "grossProfit": "270100000", "depreciation": "None", "totalRevenue": "732900000", "costOfRevenue": "462800000", "interestIncome": "5400000", "incomeBeforeTax": "257100000", "interestExpense": "17464385", "operatingIncome": "217200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "129100000", "reportedCurrency": "USD", "netInterestIncome": "-19500000", "nonInterestIncome": "None", "operatingExpenses": "52900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152900000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "128000000" }, "balance": { "goodwill": "72467878", "inventory": "198837485", "commonStock": "2663344276", "currentDebt": "None", "investments": "None", "totalAssets": "6211974527", "longTermDebt": "536500000", "shortTermDebt": "497892258", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7087079", "reportedCurrency": "USD", "retainedEarnings": "459661959", "totalLiabilities": "2986854462", "otherCurrentAssets": "15771248", "totalCurrentAssets": "1160983332", "currentLongTermDebt": "472100000", "longTermInvestments": "130900000", "shortTermInvestments": "0", "currentNetReceivables": "378310276", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050991195", "currentAccountsPayable": "342176155", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1091909264", "totalShareholderEquity": "3225120064", "capitalLeaseObligations": "56000000", "otherCurrentLiabilities": "334390352", "totalCurrentLiabilities": "1226463950", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "1760390512", "cashAndShortTermInvestments": "568064323", "commonStockSharesOutstanding": "400000000", "intangibleAssetsExcludingGoodwill": "7087079", "cashAndCashEquivalentsAtCarryingValue": "568064323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129967522", "profitLoss": "None", "dividendPayout": "4025", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2739430", "operatingCashflow": "187794412", "capitalExpenditures": "145474261", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39301559", "cashflowFromInvestment": "-191377707", "stockBasedCompensation": "26400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4025", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158093306", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 732900000, "cost_of_revenue": 462800000, "gross_profit": 270100000, "research_and_development": null, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 278800000, "depreciation_amortisation": 152900000, "ebitda": 431700000, "interest_expense": 17464385, "interest_income": null, "other_non_operating": null, "pretax_income": 257100000, "tax_provision": 129100000, "effective_tax_rate": null, "net_income": 128000000, "net_income_continuing_ops": 128000000, "net_income_to_common": 128000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 568064323, "short_term_investments": 0, "net_receivables": 378310276, "inventory": 198837485, "other_current_assets": null, "total_current_assets": 1160983332, "net_ppe": null, "goodwill": 72467878, "intangible_assets": 7087079, "goodwill_and_intangibles": 79554957, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5050991195, "total_assets": 6211974527, "short_term_debt": 497892258, "accounts_payable": 342176155, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1226463950, "long_term_debt": 536500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760390512, "total_liabilities": 2986854462, "total_debt": 1034392258, "preferred_stock": null, "minority_interest": null, "retained_earnings": 459661959, "total_equity": 3225120064, "shares_outstanding": 400000000, "operating_cash_flow": 187794412, "stock_based_compensation": 26400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145474261, "acquisitions": null, "other_investing": null, "investing_cash_flow": -191377707, "dividends_paid": 4025, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39301559, "free_cash_flow": 333268673, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "278800000", "ebitda": "431700000", "netIncome": "128000000", "grossProfit": "270100000", "depreciation": "None", "totalRevenue": "732900000", "costOfRevenue": "462800000", "interestIncome": "5400000", "incomeBeforeTax": "257100000", "interestExpense": "17464385", "operatingIncome": "217200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "129100000", "reportedCurrency": "USD", "netInterestIncome": "-19500000", "nonInterestIncome": "None", "operatingExpenses": "52900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152900000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "128000000" }, "balance": { "goodwill": "72467878", "inventory": "198837485", "commonStock": "2663344276", "currentDebt": "None", "investments": "None", "totalAssets": "6211974527", "longTermDebt": "536500000", "shortTermDebt": "497892258", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7087079", "reportedCurrency": "USD", "retainedEarnings": "459661959", "totalLiabilities": "2986854462", "otherCurrentAssets": "15771248", "totalCurrentAssets": "1160983332", "currentLongTermDebt": "472100000", "longTermInvestments": "130900000", "shortTermInvestments": "0", "currentNetReceivables": "378310276", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5050991195", "currentAccountsPayable": "342176155", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1091909264", "totalShareholderEquity": "3225120064", "capitalLeaseObligations": "56000000", "otherCurrentLiabilities": "334390352", "totalCurrentLiabilities": "1226463950", "otherNonCurrentLiabilities": "140600000", "totalNonCurrentLiabilities": "1760390512", "cashAndShortTermInvestments": "568064323", "commonStockSharesOutstanding": "400000000", "intangibleAssetsExcludingGoodwill": "7087079", "cashAndCashEquivalentsAtCarryingValue": "568064323", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129967522", "profitLoss": "None", "dividendPayout": "4025", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2739430", "operatingCashflow": "187794412", "capitalExpenditures": "145474261", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39301559", "cashflowFromInvestment": "-191377707", "stockBasedCompensation": "26400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4025", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158093306", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 346800000, "cost_of_revenue": 281500000, "gross_profit": 65300000, "ebit": 352700000, "ebitda": 435700000, "pretax_income": 330500000, "tax_provision": 108100000, "net_income": 222400000, "net_income_to_common": 222400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 611100000, "total_current_assets": 994300000, "total_assets": 5916800000, "short_term_debt": 540900000, "long_term_debt": 536000000, "total_debt": 1076900000, "total_liabilities": 2836300000, "total_equity": 3080500000, "shares_outstanding": 396886622, "goodwill_and_intangibles": 78500000 }, "cash_flow": { "operating_cash_flow": 113500000, "capital_expenditure": 110400000, "free_cash_flow": 223900000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272989, "ticker_id": 1886, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "352700000", "ebitda": "435700000", "netIncome": "222400000", "grossProfit": "65300000", "depreciation": "None", "totalRevenue": "346800000", "costOfRevenue": "281500000", "interestIncome": "5900000", "incomeBeforeTax": "330500000", "interestExpense": "17998233", "operatingIncome": "10400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "108100000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "54900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "222400000" }, "balance": { "goodwill": "71500000", "inventory": "211700000", "commonStock": "2657800000", "currentDebt": "None", "investments": "None", "totalAssets": "5916800000", "longTermDebt": "536000000", "shortTermDebt": "540900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "332500000", "totalLiabilities": "2836300000", "otherCurrentAssets": "9800000", "totalCurrentAssets": "994300000", "currentLongTermDebt": "511000000", "longTermInvestments": "55300000", "shortTermInvestments": "0", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922500000", "currentAccountsPayable": "263300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1108200000", "totalShareholderEquity": "3080500000", "capitalLeaseObligations": "61200000", "otherCurrentLiabilities": "132900000", "totalCurrentLiabilities": "1029000000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "1807300000", "cashAndShortTermInvestments": "611100000", "commonStockSharesOutstanding": "396886622", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "611100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222400000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25500000", "operatingCashflow": "113500000", "capitalExpenditures": "110400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26300000", "cashflowFromInvestment": "-99900000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 346800000, "cost_of_revenue": 281500000, "gross_profit": 65300000, "research_and_development": null, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 352700000, "depreciation_amortisation": 83000000, "ebitda": 435700000, "interest_expense": 17998233, "interest_income": null, "other_non_operating": null, "pretax_income": 330500000, "tax_provision": 108100000, "effective_tax_rate": null, "net_income": 222400000, "net_income_continuing_ops": 222400000, "net_income_to_common": 222400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 611100000, "short_term_investments": 0, "net_receivables": 161700000, "inventory": 211700000, "other_current_assets": null, "total_current_assets": 994300000, "net_ppe": null, "goodwill": 71500000, "intangible_assets": 7000000, "goodwill_and_intangibles": 78500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4922500000, "total_assets": 5916800000, "short_term_debt": 540900000, "accounts_payable": 263300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1029000000, "long_term_debt": 536000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1807300000, "total_liabilities": 2836300000, "total_debt": 1076900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 332500000, "total_equity": 3080500000, "shares_outstanding": 396886622, "operating_cash_flow": 113500000, "stock_based_compensation": 20100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99900000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26300000, "free_cash_flow": 223900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "352700000", "ebitda": "435700000", "netIncome": "222400000", "grossProfit": "65300000", "depreciation": "None", "totalRevenue": "346800000", "costOfRevenue": "281500000", "interestIncome": "5900000", "incomeBeforeTax": "330500000", "interestExpense": "17998233", "operatingIncome": "10400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "108100000", "reportedCurrency": "USD", "netInterestIncome": "-18700000", "nonInterestIncome": "None", "operatingExpenses": "54900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83000000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "222400000" }, "balance": { "goodwill": "71500000", "inventory": "211700000", "commonStock": "2657800000", "currentDebt": "None", "investments": "None", "totalAssets": "5916800000", "longTermDebt": "536000000", "shortTermDebt": "540900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "7000000", "reportedCurrency": "USD", "retainedEarnings": "332500000", "totalLiabilities": "2836300000", "otherCurrentAssets": "9800000", "totalCurrentAssets": "994300000", "currentLongTermDebt": "511000000", "longTermInvestments": "55300000", "shortTermInvestments": "0", "currentNetReceivables": "161700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4922500000", "currentAccountsPayable": "263300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1108200000", "totalShareholderEquity": "3080500000", "capitalLeaseObligations": "61200000", "otherCurrentLiabilities": "132900000", "totalCurrentLiabilities": "1029000000", "otherNonCurrentLiabilities": "141500000", "totalNonCurrentLiabilities": "1807300000", "cashAndShortTermInvestments": "611100000", "commonStockSharesOutstanding": "396886622", "intangibleAssetsExcludingGoodwill": "7000000", "cashAndCashEquivalentsAtCarryingValue": "611100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222400000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-25500000", "operatingCashflow": "113500000", "capitalExpenditures": "110400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26300000", "cashflowFromInvestment": "-99900000", "stockBasedCompensation": "20100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 536400000, "cost_of_revenue": 359900000, "gross_profit": 176500000, "ebit": 176200000, "ebitda": 273000000, "pretax_income": 153100000, "tax_provision": 38400000, "net_income": 117700000, "net_income_to_common": 117700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 625500000, "total_current_assets": 1039300000, "total_assets": 5628600000, "short_term_debt": 559400000, "long_term_debt": 535800000, "total_debt": 1095200000, "total_liabilities": 2765300000, "total_equity": 2863300000, "shares_outstanding": 395827311, "goodwill_and_intangibles": 80300000 }, "cash_flow": { "operating_cash_flow": 259900000, "capital_expenditure": 122500000, "free_cash_flow": 382400000, "dividends_paid": 52781, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272990, "ticker_id": 1886, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176200000", "ebitda": "273000000", "netIncome": "117700000", "grossProfit": "176500000", "depreciation": "None", "totalRevenue": "536400000", "costOfRevenue": "359900000", "interestIncome": "5500000", "incomeBeforeTax": "153100000", "interestExpense": "19109775", "operatingIncome": "151800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-19900000", "nonInterestIncome": "None", "operatingExpenses": "24700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96800000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "114700000" }, "balance": { "goodwill": "73000000", "inventory": "164200000", "commonStock": "2652300000", "currentDebt": "None", "investments": "None", "totalAssets": "5628600000", "longTermDebt": "535800000", "shortTermDebt": "559400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7300000", "reportedCurrency": "USD", "retainedEarnings": "112900000", "totalLiabilities": "2765300000", "otherCurrentAssets": "11600000", "totalCurrentAssets": "1039300000", "currentLongTermDebt": "523800000", "longTermInvestments": "39300000", "shortTermInvestments": "0", "currentNetReceivables": "238000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4589300000", "currentAccountsPayable": "259900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136700000", "totalShareholderEquity": "2863300000", "capitalLeaseObligations": "77100000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "1012500000", "otherNonCurrentLiabilities": "138100000", "totalNonCurrentLiabilities": "1752800000", "cashAndShortTermInvestments": "625500000", "commonStockSharesOutstanding": "395827311", "intangibleAssetsExcludingGoodwill": "7300000", "cashAndCashEquivalentsAtCarryingValue": "625500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114700000", "profitLoss": "None", "dividendPayout": "52781", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11800000", "operatingCashflow": "259900000", "capitalExpenditures": "122500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98900000", "cashflowFromInvestment": "-100600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52781", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536400000, "cost_of_revenue": 359900000, "gross_profit": 176500000, "research_and_development": null, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176200000, "depreciation_amortisation": 96800000, "ebitda": 273000000, "interest_expense": 19109775, "interest_income": null, "other_non_operating": null, "pretax_income": 153100000, "tax_provision": 38400000, "effective_tax_rate": null, "net_income": 117700000, "net_income_continuing_ops": 114700000, "net_income_to_common": 117700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 625500000, "short_term_investments": 0, "net_receivables": 238000000, "inventory": 164200000, "other_current_assets": null, "total_current_assets": 1039300000, "net_ppe": null, "goodwill": 73000000, "intangible_assets": 7300000, "goodwill_and_intangibles": 80300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4589300000, "total_assets": 5628600000, "short_term_debt": 559400000, "accounts_payable": 259900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1012500000, "long_term_debt": 535800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1752800000, "total_liabilities": 2765300000, "total_debt": 1095200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 112900000, "total_equity": 2863300000, "shares_outstanding": 395827311, "operating_cash_flow": 259900000, "stock_based_compensation": 10800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100600000, "dividends_paid": 52781, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98900000, "free_cash_flow": 382400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176200000", "ebitda": "273000000", "netIncome": "117700000", "grossProfit": "176500000", "depreciation": "None", "totalRevenue": "536400000", "costOfRevenue": "359900000", "interestIncome": "5500000", "incomeBeforeTax": "153100000", "interestExpense": "19109775", "operatingIncome": "151800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "38400000", "reportedCurrency": "USD", "netInterestIncome": "-19900000", "nonInterestIncome": "None", "operatingExpenses": "24700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96800000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "114700000" }, "balance": { "goodwill": "73000000", "inventory": "164200000", "commonStock": "2652300000", "currentDebt": "None", "investments": "None", "totalAssets": "5628600000", "longTermDebt": "535800000", "shortTermDebt": "559400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7300000", "reportedCurrency": "USD", "retainedEarnings": "112900000", "totalLiabilities": "2765300000", "otherCurrentAssets": "11600000", "totalCurrentAssets": "1039300000", "currentLongTermDebt": "523800000", "longTermInvestments": "39300000", "shortTermInvestments": "0", "currentNetReceivables": "238000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4589300000", "currentAccountsPayable": "259900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1136700000", "totalShareholderEquity": "2863300000", "capitalLeaseObligations": "77100000", "otherCurrentLiabilities": "97500000", "totalCurrentLiabilities": "1012500000", "otherNonCurrentLiabilities": "138100000", "totalNonCurrentLiabilities": "1752800000", "cashAndShortTermInvestments": "625500000", "commonStockSharesOutstanding": "395827311", "intangibleAssetsExcludingGoodwill": "7300000", "cashAndCashEquivalentsAtCarryingValue": "625500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114700000", "profitLoss": "None", "dividendPayout": "52781", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "11800000", "operatingCashflow": "259900000", "capitalExpenditures": "122500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98900000", "cashflowFromInvestment": "-100600000", "stockBasedCompensation": "10800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52781", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "96800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 594900000, "cost_of_revenue": 363600000, "gross_profit": 231300000, "ebit": 194500000, "ebitda": 303000000, "pretax_income": 171300000, "tax_provision": 72100000, "net_income": 100400000, "net_income_to_common": 100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 562600000, "total_current_assets": 1052500000, "total_assets": 5507000000, "short_term_debt": 51500000, "long_term_debt": 1108700000, "total_debt": 1160200000, "total_liabilities": 2760700000, "total_equity": 2653200000, "shares_outstanding": 395709000, "goodwill_and_intangibles": 112400000 }, "cash_flow": { "operating_cash_flow": 124800000, "capital_expenditure": 93000000, "free_cash_flow": 217800000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272991, "ticker_id": 1886, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194500000", "ebitda": "303000000", "netIncome": "100400000", "grossProfit": "231300000", "depreciation": "None", "totalRevenue": "594900000", "costOfRevenue": "363600000", "interestIncome": "5500000", "incomeBeforeTax": "171300000", "interestExpense": "19540778", "operatingIncome": "182200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72100000", "reportedCurrency": "USD", "netInterestIncome": "-19800000", "nonInterestIncome": "None", "operatingExpenses": "49100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108500000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "99200000" }, "balance": { "goodwill": "69300000", "inventory": "181600000", "commonStock": "2641900000", "currentDebt": "None", "investments": "None", "totalAssets": "5507000000", "longTermDebt": "1108700000", "shortTermDebt": "51500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43100000", "reportedCurrency": "USD", "retainedEarnings": "-4800000", "totalLiabilities": "2760700000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "1052500000", "currentLongTermDebt": "None", "longTermInvestments": "34100000", "shortTermInvestments": "20000000", "currentNetReceivables": "270900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4454500000", "currentAccountsPayable": "248600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202000000", "totalShareholderEquity": "2653200000", "capitalLeaseObligations": "75500000", "otherCurrentLiabilities": "60600000", "totalCurrentLiabilities": "454500000", "otherNonCurrentLiabilities": "122600000", "totalNonCurrentLiabilities": "2306200000", "cashAndShortTermInvestments": "562600000", "commonStockSharesOutstanding": "395709000", "intangibleAssetsExcludingGoodwill": "43100000", "cashAndCashEquivalentsAtCarryingValue": "562600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99200000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "124800000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-84300000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 594900000, "cost_of_revenue": 363600000, "gross_profit": 231300000, "research_and_development": null, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194500000, "depreciation_amortisation": 108500000, "ebitda": 303000000, "interest_expense": 19540778, "interest_income": null, "other_non_operating": null, "pretax_income": 171300000, "tax_provision": 72100000, "effective_tax_rate": null, "net_income": 100400000, "net_income_continuing_ops": 99200000, "net_income_to_common": 100400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 562600000, "short_term_investments": 20000000, "net_receivables": 270900000, "inventory": 181600000, "other_current_assets": null, "total_current_assets": 1052500000, "net_ppe": null, "goodwill": 69300000, "intangible_assets": 43100000, "goodwill_and_intangibles": 112400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4454500000, "total_assets": 5507000000, "short_term_debt": 51500000, "accounts_payable": 248600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 454500000, "long_term_debt": 1108700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2306200000, "total_liabilities": 2760700000, "total_debt": 1160200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4800000, "total_equity": 2653200000, "shares_outstanding": 395709000, "operating_cash_flow": 124800000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84300000, "dividends_paid": 2800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20800000, "free_cash_flow": 217800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194500000", "ebitda": "303000000", "netIncome": "100400000", "grossProfit": "231300000", "depreciation": "None", "totalRevenue": "594900000", "costOfRevenue": "363600000", "interestIncome": "5500000", "incomeBeforeTax": "171300000", "interestExpense": "19540778", "operatingIncome": "182200000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "72100000", "reportedCurrency": "USD", "netInterestIncome": "-19800000", "nonInterestIncome": "None", "operatingExpenses": "49100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108500000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "99200000" }, "balance": { "goodwill": "69300000", "inventory": "181600000", "commonStock": "2641900000", "currentDebt": "None", "investments": "None", "totalAssets": "5507000000", "longTermDebt": "1108700000", "shortTermDebt": "51500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "43100000", "reportedCurrency": "USD", "retainedEarnings": "-4800000", "totalLiabilities": "2760700000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "1052500000", "currentLongTermDebt": "None", "longTermInvestments": "34100000", "shortTermInvestments": "20000000", "currentNetReceivables": "270900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4454500000", "currentAccountsPayable": "248600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1202000000", "totalShareholderEquity": "2653200000", "capitalLeaseObligations": "75500000", "otherCurrentLiabilities": "60600000", "totalCurrentLiabilities": "454500000", "otherNonCurrentLiabilities": "122600000", "totalNonCurrentLiabilities": "2306200000", "cashAndShortTermInvestments": "562600000", "commonStockSharesOutstanding": "395709000", "intangibleAssetsExcludingGoodwill": "43100000", "cashAndCashEquivalentsAtCarryingValue": "562600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "99200000", "profitLoss": "None", "dividendPayout": "2800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2800000", "operatingCashflow": "124800000", "capitalExpenditures": "93000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20800000", "cashflowFromInvestment": "-84300000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 584918000, "cost_of_revenue": 400485000, "gross_profit": 184433000, "ebit": 132347000, "ebitda": 254676000, "pretax_income": 103708000, "tax_provision": 84420000, "net_income": 21163000, "net_income_to_common": 21163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541800000, "total_current_assets": 1048500000, "total_assets": 5487600000, "short_term_debt": 30500000, "long_term_debt": 1107500000, "total_debt": 1138000000, "total_liabilities": 2840200000, "total_equity": 2553200000, "shares_outstanding": 394000000, "goodwill_and_intangibles": 74700000 }, "cash_flow": { "operating_cash_flow": 241864000, "capital_expenditure": 96908000, "free_cash_flow": 338772000, "dividends_paid": 12000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272992, "ticker_id": 1886, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132347000", "ebitda": "254676000", "netIncome": "21163000", "grossProfit": "184433000", "depreciation": "None", "totalRevenue": "584918000", "costOfRevenue": "400485000", "interestIncome": "4777000", "incomeBeforeTax": "103708000", "interestExpense": "18885556", "operatingIncome": "149727000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "84420000", "reportedCurrency": "USD", "netInterestIncome": "-21847000", "nonInterestIncome": "None", "operatingExpenses": "34706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122329000", "sellingGeneralAndAdministrative": "9936000", "netIncomeFromContinuingOperations": "19288000" }, "balance": { "goodwill": "69200000", "inventory": "197400000", "commonStock": "2641300000", "currentDebt": "None", "investments": "None", "totalAssets": "5487600000", "longTermDebt": "1107500000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-102400000", "totalLiabilities": "2840200000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "1048500000", "currentLongTermDebt": "None", "longTermInvestments": "12100000", "shortTermInvestments": "40000000", "currentNetReceivables": "236600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4438900000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2553200000", "capitalLeaseObligations": "74800000", "otherCurrentLiabilities": "276200000", "totalCurrentLiabilities": "537200000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2303000000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "394000000", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67800000", "profitLoss": "None", "dividendPayout": "12000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-420000", "operatingCashflow": "241864000", "capitalExpenditures": "96908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41285000", "cashflowFromInvestment": "-98938000", "stockBasedCompensation": "3158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584918000, "cost_of_revenue": 400485000, "gross_profit": 184433000, "research_and_development": null, "selling_general_admin": 9936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132347000, "depreciation_amortisation": 122329000, "ebitda": 254676000, "interest_expense": 18885556, "interest_income": null, "other_non_operating": null, "pretax_income": 103708000, "tax_provision": 84420000, "effective_tax_rate": null, "net_income": 21163000, "net_income_continuing_ops": 19288000, "net_income_to_common": 21163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541800000, "short_term_investments": 40000000, "net_receivables": 236600000, "inventory": 197400000, "other_current_assets": null, "total_current_assets": 1048500000, "net_ppe": null, "goodwill": 69200000, "intangible_assets": 5500000, "goodwill_and_intangibles": 74700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4438900000, "total_assets": 5487600000, "short_term_debt": 30500000, "accounts_payable": 66700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 537200000, "long_term_debt": 1107500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2303000000, "total_liabilities": 2840200000, "total_debt": 1138000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102400000, "total_equity": 2553200000, "shares_outstanding": 394000000, "operating_cash_flow": 241864000, "stock_based_compensation": 3158000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98938000, "dividends_paid": 12000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41285000, "free_cash_flow": 338772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132347000", "ebitda": "254676000", "netIncome": "21163000", "grossProfit": "184433000", "depreciation": "None", "totalRevenue": "584918000", "costOfRevenue": "400485000", "interestIncome": "4777000", "incomeBeforeTax": "103708000", "interestExpense": "18885556", "operatingIncome": "149727000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "84420000", "reportedCurrency": "USD", "netInterestIncome": "-21847000", "nonInterestIncome": "None", "operatingExpenses": "34706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "400485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122329000", "sellingGeneralAndAdministrative": "9936000", "netIncomeFromContinuingOperations": "19288000" }, "balance": { "goodwill": "69200000", "inventory": "197400000", "commonStock": "2641300000", "currentDebt": "None", "investments": "None", "totalAssets": "5487600000", "longTermDebt": "1107500000", "shortTermDebt": "30500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "5500000", "reportedCurrency": "USD", "retainedEarnings": "-102400000", "totalLiabilities": "2840200000", "otherCurrentAssets": "32700000", "totalCurrentAssets": "1048500000", "currentLongTermDebt": "None", "longTermInvestments": "12100000", "shortTermInvestments": "40000000", "currentNetReceivables": "236600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4438900000", "currentAccountsPayable": "66700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1182300000", "totalShareholderEquity": "2553200000", "capitalLeaseObligations": "74800000", "otherCurrentLiabilities": "276200000", "totalCurrentLiabilities": "537200000", "otherNonCurrentLiabilities": "114400000", "totalNonCurrentLiabilities": "2303000000", "cashAndShortTermInvestments": "541800000", "commonStockSharesOutstanding": "394000000", "intangibleAssetsExcludingGoodwill": "5500000", "cashAndCashEquivalentsAtCarryingValue": "541800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67800000", "profitLoss": "None", "dividendPayout": "12000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-420000", "operatingCashflow": "241864000", "capitalExpenditures": "96908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41285000", "cashflowFromInvestment": "-98938000", "stockBasedCompensation": "3158000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 485800000, "cost_of_revenue": 346000000, "gross_profit": 139800000, "ebit": 103100000, "ebitda": 201000000, "pretax_income": 79700000, "tax_provision": 29400000, "net_income": 49700000, "net_income_to_common": 49700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 443273000, "total_current_assets": 940029000, "total_assets": 5508075000, "short_term_debt": 26634000, "long_term_debt": 1108900000, "total_debt": 1135534000, "total_liabilities": 2869183000, "total_equity": 2537845000, "shares_outstanding": 394237000, "goodwill_and_intangibles": 120983000 }, "cash_flow": { "operating_cash_flow": 146178000, "capital_expenditure": 98326000, "free_cash_flow": 244504000, "dividends_paid": 2897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272994, "ticker_id": 1886, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103100000", "ebitda": "201000000", "netIncome": "49700000", "grossProfit": "139800000", "depreciation": "None", "totalRevenue": "485800000", "costOfRevenue": "346000000", "interestIncome": "5026000", "incomeBeforeTax": "79700000", "interestExpense": "20163905", "operatingIncome": "105700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29400000", "reportedCurrency": "USD", "netInterestIncome": "-22225000", "nonInterestIncome": "None", "operatingExpenses": "34100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97900000", "sellingGeneralAndAdministrative": "12040000", "netIncomeFromContinuingOperations": "50354000" }, "balance": { "goodwill": "73762000", "inventory": "196643000", "commonStock": "2630105000", "currentDebt": "None", "investments": "None", "totalAssets": "5508075000", "longTermDebt": "1108900000", "shortTermDebt": "26634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47221000", "reportedCurrency": "USD", "retainedEarnings": "-123550000", "totalLiabilities": "2869183000", "otherCurrentAssets": "12554000", "totalCurrentAssets": "940029000", "currentLongTermDebt": "None", "longTermInvestments": "10064000", "shortTermInvestments": "40000000", "currentNetReceivables": "247559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568046000", "currentAccountsPayable": "260364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1177222000", "totalShareholderEquity": "2537845000", "capitalLeaseObligations": "68322000", "otherCurrentLiabilities": "89315000", "totalCurrentLiabilities": "505683000", "otherNonCurrentLiabilities": "93148000", "totalNonCurrentLiabilities": "2363500000", "cashAndShortTermInvestments": "443273000", "commonStockSharesOutstanding": "394237000", "intangibleAssetsExcludingGoodwill": "47221000", "cashAndCashEquivalentsAtCarryingValue": "443273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "2897000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4894000", "operatingCashflow": "146178000", "capitalExpenditures": "98326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92277000", "cashflowFromInvestment": "-95867000", "stockBasedCompensation": "3354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 485800000, "cost_of_revenue": 346000000, "gross_profit": 139800000, "research_and_development": null, "selling_general_admin": 12040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103100000, "depreciation_amortisation": 97900000, "ebitda": 201000000, "interest_expense": 20163905, "interest_income": null, "other_non_operating": null, "pretax_income": 79700000, "tax_provision": 29400000, "effective_tax_rate": null, "net_income": 49700000, "net_income_continuing_ops": 50354000, "net_income_to_common": 49700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 443273000, "short_term_investments": 40000000, "net_receivables": 247559000, "inventory": 196643000, "other_current_assets": null, "total_current_assets": 940029000, "net_ppe": null, "goodwill": 73762000, "intangible_assets": 47221000, "goodwill_and_intangibles": 120983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4568046000, "total_assets": 5508075000, "short_term_debt": 26634000, "accounts_payable": 260364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505683000, "long_term_debt": 1108900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2363500000, "total_liabilities": 2869183000, "total_debt": 1135534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -123550000, "total_equity": 2537845000, "shares_outstanding": 394237000, "operating_cash_flow": 146178000, "stock_based_compensation": 3354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98326000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95867000, "dividends_paid": 2897000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92277000, "free_cash_flow": 244504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103100000", "ebitda": "201000000", "netIncome": "49700000", "grossProfit": "139800000", "depreciation": "None", "totalRevenue": "485800000", "costOfRevenue": "346000000", "interestIncome": "5026000", "incomeBeforeTax": "79700000", "interestExpense": "20163905", "operatingIncome": "105700000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "29400000", "reportedCurrency": "USD", "netInterestIncome": "-22225000", "nonInterestIncome": "None", "operatingExpenses": "34100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97900000", "sellingGeneralAndAdministrative": "12040000", "netIncomeFromContinuingOperations": "50354000" }, "balance": { "goodwill": "73762000", "inventory": "196643000", "commonStock": "2630105000", "currentDebt": "None", "investments": "None", "totalAssets": "5508075000", "longTermDebt": "1108900000", "shortTermDebt": "26634000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "47221000", "reportedCurrency": "USD", "retainedEarnings": "-123550000", "totalLiabilities": "2869183000", "otherCurrentAssets": "12554000", "totalCurrentAssets": "940029000", "currentLongTermDebt": "None", "longTermInvestments": "10064000", "shortTermInvestments": "40000000", "currentNetReceivables": "247559000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4568046000", "currentAccountsPayable": "260364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1177222000", "totalShareholderEquity": "2537845000", "capitalLeaseObligations": "68322000", "otherCurrentLiabilities": "89315000", "totalCurrentLiabilities": "505683000", "otherNonCurrentLiabilities": "93148000", "totalNonCurrentLiabilities": "2363500000", "cashAndShortTermInvestments": "443273000", "commonStockSharesOutstanding": "394237000", "intangibleAssetsExcludingGoodwill": "47221000", "cashAndCashEquivalentsAtCarryingValue": "443273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50354000", "profitLoss": "None", "dividendPayout": "2897000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-4894000", "operatingCashflow": "146178000", "capitalExpenditures": "98326000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92277000", "cashflowFromInvestment": "-95867000", "stockBasedCompensation": "3354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2897000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 425500000, "cost_of_revenue": 347900000, "gross_profit": 77600000, "ebit": 26300000, "ebitda": 124300000, "pretax_income": 400000, "tax_provision": 20700000, "net_income": -16500000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486486643, "total_current_assets": 913800966, "total_assets": 5441623841, "short_term_debt": 29624654, "long_term_debt": 1155575000, "total_debt": 1185199654, "total_liabilities": 2859798534, "total_equity": 2482180922, "shares_outstanding": 368344000, "goodwill_and_intangibles": 76276810 }, "cash_flow": { "operating_cash_flow": 140200000, "capital_expenditure": 89500000, "free_cash_flow": 229700000, "dividends_paid": 18914, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272995, "ticker_id": 1886, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26300000", "ebitda": "124300000", "netIncome": "-16500000", "grossProfit": "77600000", "depreciation": "None", "totalRevenue": "425500000", "costOfRevenue": "347900000", "interestIncome": "3447000", "incomeBeforeTax": "400000", "interestExpense": "25900000", "operatingIncome": "44700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-25445000", "nonInterestIncome": "None", "operatingExpenses": "32900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "365000", "netIncomeFromContinuingOperations": "-20377000" }, "balance": { "goodwill": "72738330", "inventory": "185841741", "commonStock": "2629528309", "currentDebt": "None", "investments": "None", "totalAssets": "5441623841", "longTermDebt": "1155575000", "shortTermDebt": "29624654", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3538480", "reportedCurrency": "USD", "retainedEarnings": "-170390007", "totalLiabilities": "2859798534", "otherCurrentAssets": "17943368", "totalCurrentAssets": "913800966", "currentLongTermDebt": "None", "longTermInvestments": "5973000", "shortTermInvestments": "39994133", "currentNetReceivables": "183535079", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4527822874", "currentAccountsPayable": "226001850", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241513899", "totalShareholderEquity": "2482180922", "capitalLeaseObligations": "86121000", "otherCurrentLiabilities": "102294994", "totalCurrentLiabilities": "490070118", "otherNonCurrentLiabilities": "73864000", "totalNonCurrentLiabilities": "2369728416", "cashAndShortTermInvestments": "486486643", "commonStockSharesOutstanding": "368344000", "intangibleAssetsExcludingGoodwill": "3538480", "cashAndCashEquivalentsAtCarryingValue": "486486643", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20300000", "profitLoss": "None", "dividendPayout": "18914", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "140200000", "capitalExpenditures": "89500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189800000", "cashflowFromInvestment": "-129200000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18914", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 425500000, "cost_of_revenue": 347900000, "gross_profit": 77600000, "research_and_development": null, "selling_general_admin": 365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26300000, "depreciation_amortisation": 98000000, "ebitda": 124300000, "interest_expense": 25900000, "interest_income": null, "other_non_operating": null, "pretax_income": 400000, "tax_provision": 20700000, "effective_tax_rate": null, "net_income": -16500000, "net_income_continuing_ops": -20377000, "net_income_to_common": -16500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486486643, "short_term_investments": 39994133, "net_receivables": 183535079, "inventory": 185841741, "other_current_assets": null, "total_current_assets": 913800966, "net_ppe": null, "goodwill": 72738330, "intangible_assets": 3538480, "goodwill_and_intangibles": 76276810, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4527822874, "total_assets": 5441623841, "short_term_debt": 29624654, "accounts_payable": 226001850, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 490070118, "long_term_debt": 1155575000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2369728416, "total_liabilities": 2859798534, "total_debt": 1185199654, "preferred_stock": null, "minority_interest": null, "retained_earnings": -170390007, "total_equity": 2482180922, "shares_outstanding": 368344000, "operating_cash_flow": 140200000, "stock_based_compensation": 8800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129200000, "dividends_paid": 18914, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 189800000, "free_cash_flow": 229700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26300000", "ebitda": "124300000", "netIncome": "-16500000", "grossProfit": "77600000", "depreciation": "None", "totalRevenue": "425500000", "costOfRevenue": "347900000", "interestIncome": "3447000", "incomeBeforeTax": "400000", "interestExpense": "25900000", "operatingIncome": "44700000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20700000", "reportedCurrency": "USD", "netInterestIncome": "-25445000", "nonInterestIncome": "None", "operatingExpenses": "32900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98000000", "sellingGeneralAndAdministrative": "365000", "netIncomeFromContinuingOperations": "-20377000" }, "balance": { "goodwill": "72738330", "inventory": "185841741", "commonStock": "2629528309", "currentDebt": "None", "investments": "None", "totalAssets": "5441623841", "longTermDebt": "1155575000", "shortTermDebt": "29624654", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "3538480", "reportedCurrency": "USD", "retainedEarnings": "-170390007", "totalLiabilities": "2859798534", "otherCurrentAssets": "17943368", "totalCurrentAssets": "913800966", "currentLongTermDebt": "None", "longTermInvestments": "5973000", "shortTermInvestments": "39994133", "currentNetReceivables": "183535079", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4527822874", "currentAccountsPayable": "226001850", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1241513899", "totalShareholderEquity": "2482180922", "capitalLeaseObligations": "86121000", "otherCurrentLiabilities": "102294994", "totalCurrentLiabilities": "490070118", "otherNonCurrentLiabilities": "73864000", "totalNonCurrentLiabilities": "2369728416", "cashAndShortTermInvestments": "486486643", "commonStockSharesOutstanding": "368344000", "intangibleAssetsExcludingGoodwill": "3538480", "cashAndCashEquivalentsAtCarryingValue": "486486643", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20300000", "profitLoss": "None", "dividendPayout": "18914", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9600000", "operatingCashflow": "140200000", "capitalExpenditures": "89500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "189800000", "cashflowFromInvestment": "-129200000", "stockBasedCompensation": "8800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18914", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 525000000, "cost_of_revenue": 373000000, "gross_profit": 152000000, "ebit": 95700000, "ebitda": 205500000, "pretax_income": 67800000, "tax_provision": 49300000, "net_income": 22300000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284385000, "total_current_assets": 700476000, "total_assets": 5231283000, "short_term_debt": 31920000, "long_term_debt": 1278587000, "total_debt": 1310507000, "total_liabilities": 3020250000, "total_equity": 2107532000, "shares_outstanding": 350970000, "goodwill_and_intangibles": 124264000 }, "cash_flow": { "operating_cash_flow": 139600000, "capital_expenditure": 62400000, "free_cash_flow": 202000000, "dividends_paid": 2600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272996, "ticker_id": 1886, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95700000", "ebitda": "205500000", "netIncome": "22300000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "525000000", "costOfRevenue": "373000000", "interestIncome": "2450000", "incomeBeforeTax": "67800000", "interestExpense": "23691694", "operatingIncome": "111800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49300000", "reportedCurrency": "USD", "netInterestIncome": "-28483000", "nonInterestIncome": "None", "operatingExpenses": "40200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109800000", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "18535000" }, "balance": { "goodwill": "73484000", "inventory": "201965000", "commonStock": "2241841000", "currentDebt": "None", "investments": "None", "totalAssets": "5231283000", "longTermDebt": "1278587000", "shortTermDebt": "31920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "50780000", "reportedCurrency": "USD", "retainedEarnings": "-153832000", "totalLiabilities": "3020250000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "700476000", "currentLongTermDebt": "None", "longTermInvestments": "6846000", "shortTermInvestments": "622000", "currentNetReceivables": "198310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4530807000", "currentAccountsPayable": "238977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370743000", "totalShareholderEquity": "2107532000", "capitalLeaseObligations": "92156000", "otherCurrentLiabilities": "116101000", "totalCurrentLiabilities": "499626000", "otherNonCurrentLiabilities": "58835000", "totalNonCurrentLiabilities": "2520624000", "cashAndShortTermInvestments": "284385000", "commonStockSharesOutstanding": "350970000", "intangibleAssetsExcludingGoodwill": "50780000", "cashAndCashEquivalentsAtCarryingValue": "284385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18500000", "profitLoss": "None", "dividendPayout": "2600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5700000", "operatingCashflow": "139600000", "capitalExpenditures": "62400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47600000", "cashflowFromInvestment": "-58900000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525000000, "cost_of_revenue": 373000000, "gross_profit": 152000000, "research_and_development": null, "selling_general_admin": 16607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95700000, "depreciation_amortisation": 109800000, "ebitda": 205500000, "interest_expense": 23691694, "interest_income": null, "other_non_operating": null, "pretax_income": 67800000, "tax_provision": 49300000, "effective_tax_rate": null, "net_income": 22300000, "net_income_continuing_ops": 18535000, "net_income_to_common": 22300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284385000, "short_term_investments": 622000, "net_receivables": 198310000, "inventory": 201965000, "other_current_assets": null, "total_current_assets": 700476000, "net_ppe": null, "goodwill": 73484000, "intangible_assets": 50780000, "goodwill_and_intangibles": 124264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4530807000, "total_assets": 5231283000, "short_term_debt": 31920000, "accounts_payable": 238977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 499626000, "long_term_debt": 1278587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2520624000, "total_liabilities": 3020250000, "total_debt": 1310507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153832000, "total_equity": 2107532000, "shares_outstanding": 350970000, "operating_cash_flow": 139600000, "stock_based_compensation": 5800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58900000, "dividends_paid": 2600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47600000, "free_cash_flow": 202000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95700000", "ebitda": "205500000", "netIncome": "22300000", "grossProfit": "152000000", "depreciation": "None", "totalRevenue": "525000000", "costOfRevenue": "373000000", "interestIncome": "2450000", "incomeBeforeTax": "67800000", "interestExpense": "23691694", "operatingIncome": "111800000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "49300000", "reportedCurrency": "USD", "netInterestIncome": "-28483000", "nonInterestIncome": "None", "operatingExpenses": "40200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109800000", "sellingGeneralAndAdministrative": "16607000", "netIncomeFromContinuingOperations": "18535000" }, "balance": { "goodwill": "73484000", "inventory": "201965000", "commonStock": "2241841000", "currentDebt": "None", "investments": "None", "totalAssets": "5231283000", "longTermDebt": "1278587000", "shortTermDebt": "31920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "50780000", "reportedCurrency": "USD", "retainedEarnings": "-153832000", "totalLiabilities": "3020250000", "otherCurrentAssets": "15194000", "totalCurrentAssets": "700476000", "currentLongTermDebt": "None", "longTermInvestments": "6846000", "shortTermInvestments": "622000", "currentNetReceivables": "198310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4530807000", "currentAccountsPayable": "238977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370743000", "totalShareholderEquity": "2107532000", "capitalLeaseObligations": "92156000", "otherCurrentLiabilities": "116101000", "totalCurrentLiabilities": "499626000", "otherNonCurrentLiabilities": "58835000", "totalNonCurrentLiabilities": "2520624000", "cashAndShortTermInvestments": "284385000", "commonStockSharesOutstanding": "350970000", "intangibleAssetsExcludingGoodwill": "50780000", "cashAndCashEquivalentsAtCarryingValue": "284385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18500000", "profitLoss": "None", "dividendPayout": "2600000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "5700000", "operatingCashflow": "139600000", "capitalExpenditures": "62400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47600000", "cashflowFromInvestment": "-58900000", "stockBasedCompensation": "5800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 602189000, "cost_of_revenue": 405433000, "gross_profit": 196756000, "ebit": 81605000, "ebitda": 203835000, "pretax_income": 80982000, "tax_provision": 47454000, "net_income": 30717000, "net_income_to_common": 30717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 250469930, "total_current_assets": 669803461, "total_assets": 5285452970, "short_term_debt": 28754128, "long_term_debt": 1287536000, "total_debt": 1316290128, "total_liabilities": 3089904821, "total_equity": 2086083085, "shares_outstanding": 349100000, "goodwill_and_intangibles": 78904225 }, "cash_flow": { "operating_cash_flow": 229066000, "capital_expenditure": 81055000, "free_cash_flow": 310121000, "dividends_paid": 9383.07, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272997, "ticker_id": 1886, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81605000", "ebitda": "203835000", "netIncome": "30717000", "grossProfit": "196756000", "depreciation": "None", "totalRevenue": "602189000", "costOfRevenue": "405433000", "interestIncome": "1592000", "incomeBeforeTax": "80982000", "interestExpense": "24826716", "operatingIncome": "129911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47454000", "reportedCurrency": "USD", "netInterestIncome": "-30567000", "nonInterestIncome": "None", "operatingExpenses": "66845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122230000", "sellingGeneralAndAdministrative": "11354000", "netIncomeFromContinuingOperations": "33528000" }, "balance": { "goodwill": "74899819", "inventory": "206273217", "commonStock": "2228771295", "currentDebt": "None", "investments": "None", "totalAssets": "5285452970", "longTermDebt": "1287536000", "shortTermDebt": "28754128", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4004406", "reportedCurrency": "USD", "retainedEarnings": "-172710815", "totalLiabilities": "3089904821", "otherCurrentAssets": "7665578", "totalCurrentAssets": "669803461", "currentLongTermDebt": "None", "longTermInvestments": "7089000", "shortTermInvestments": "718306", "currentNetReceivables": "204676428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4615649509", "currentAccountsPayable": "237925441", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370821398", "totalShareholderEquity": "2086083085", "capitalLeaseObligations": "90335000", "otherCurrentLiabilities": "180069970", "totalCurrentLiabilities": "534585832", "otherNonCurrentLiabilities": "51720000", "totalNonCurrentLiabilities": "2555318988", "cashAndShortTermInvestments": "250469930", "commonStockSharesOutstanding": "349100000", "intangibleAssetsExcludingGoodwill": "4004406", "cashAndCashEquivalentsAtCarryingValue": "250469930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33528000", "profitLoss": "None", "dividendPayout": "9383.07", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25786000", "operatingCashflow": "229066000", "capitalExpenditures": "81055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141812000", "cashflowFromInvestment": "-82538000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9383.07", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6995941.93", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602189000, "cost_of_revenue": 405433000, "gross_profit": 196756000, "research_and_development": null, "selling_general_admin": 11354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81605000, "depreciation_amortisation": 122230000, "ebitda": 203835000, "interest_expense": 24826716, "interest_income": null, "other_non_operating": null, "pretax_income": 80982000, "tax_provision": 47454000, "effective_tax_rate": null, "net_income": 30717000, "net_income_continuing_ops": 33528000, "net_income_to_common": 30717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 250469930, "short_term_investments": 718306, "net_receivables": 204676428, "inventory": 206273217, "other_current_assets": null, "total_current_assets": 669803461, "net_ppe": null, "goodwill": 74899819, "intangible_assets": 4004406, "goodwill_and_intangibles": 78904225, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4615649509, "total_assets": 5285452970, "short_term_debt": 28754128, "accounts_payable": 237925441, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 534585832, "long_term_debt": 1287536000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2555318988, "total_liabilities": 3089904821, "total_debt": 1316290128, "preferred_stock": null, "minority_interest": null, "retained_earnings": -172710815, "total_equity": 2086083085, "shares_outstanding": 349100000, "operating_cash_flow": 229066000, "stock_based_compensation": 3245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82538000, "dividends_paid": 9383.07, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141812000, "free_cash_flow": 310121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81605000", "ebitda": "203835000", "netIncome": "30717000", "grossProfit": "196756000", "depreciation": "None", "totalRevenue": "602189000", "costOfRevenue": "405433000", "interestIncome": "1592000", "incomeBeforeTax": "80982000", "interestExpense": "24826716", "operatingIncome": "129911000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "47454000", "reportedCurrency": "USD", "netInterestIncome": "-30567000", "nonInterestIncome": "None", "operatingExpenses": "66845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "405433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122230000", "sellingGeneralAndAdministrative": "11354000", "netIncomeFromContinuingOperations": "33528000" }, "balance": { "goodwill": "74899819", "inventory": "206273217", "commonStock": "2228771295", "currentDebt": "None", "investments": "None", "totalAssets": "5285452970", "longTermDebt": "1287536000", "shortTermDebt": "28754128", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4004406", "reportedCurrency": "USD", "retainedEarnings": "-172710815", "totalLiabilities": "3089904821", "otherCurrentAssets": "7665578", "totalCurrentAssets": "669803461", "currentLongTermDebt": "None", "longTermInvestments": "7089000", "shortTermInvestments": "718306", "currentNetReceivables": "204676428", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4615649509", "currentAccountsPayable": "237925441", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1370821398", "totalShareholderEquity": "2086083085", "capitalLeaseObligations": "90335000", "otherCurrentLiabilities": "180069970", "totalCurrentLiabilities": "534585832", "otherNonCurrentLiabilities": "51720000", "totalNonCurrentLiabilities": "2555318988", "cashAndShortTermInvestments": "250469930", "commonStockSharesOutstanding": "349100000", "intangibleAssetsExcludingGoodwill": "4004406", "cashAndCashEquivalentsAtCarryingValue": "250469930", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33528000", "profitLoss": "None", "dividendPayout": "9383.07", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25786000", "operatingCashflow": "229066000", "capitalExpenditures": "81055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141812000", "cashflowFromInvestment": "-82538000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9383.07", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6995941.93", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 480456000, "cost_of_revenue": 374057000, "gross_profit": 106399000, "ebit": 105227000, "ebitda": 219326000, "pretax_income": 84149000, "tax_provision": 38659000, "net_income": 45125000, "net_income_to_common": 45125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 253025459, "total_current_assets": 628222554, "total_assets": 5225430943, "short_term_debt": 42687422, "long_term_debt": 1367443000, "total_debt": 1410130422, "total_liabilities": 3085996207, "total_equity": 2034884238, "shares_outstanding": 346987000, "goodwill_and_intangibles": 68929045 }, "cash_flow": { "operating_cash_flow": 151948000, "capital_expenditure": 69230000, "free_cash_flow": 221178000, "dividends_paid": 2555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 272999, "ticker_id": 1886, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105227000", "ebitda": "219326000", "netIncome": "45125000", "grossProfit": "106399000", "depreciation": "None", "totalRevenue": "480456000", "costOfRevenue": "374057000", "interestIncome": "3427000", "incomeBeforeTax": "84149000", "interestExpense": "23842343", "operatingIncome": "115076000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38659000", "reportedCurrency": "USD", "netInterestIncome": "-28262000", "nonInterestIncome": "None", "operatingExpenses": "-8677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114099000", "sellingGeneralAndAdministrative": "10128000", "netIncomeFromContinuingOperations": "45490000" }, "balance": { "goodwill": "64873576", "inventory": "236772730", "commonStock": "2219277223", "currentDebt": "None", "investments": "None", "totalAssets": "5225430943", "longTermDebt": "1367443000", "shortTermDebt": "42687422", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4055469", "reportedCurrency": "USD", "retainedEarnings": "-203336754", "totalLiabilities": "3085996207", "otherCurrentAssets": "16135294", "totalCurrentAssets": "628222554", "currentLongTermDebt": "10000000", "longTermInvestments": "7496000", "shortTermInvestments": "1265903", "currentNetReceivables": "121023166", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4597208388", "currentAccountsPayable": "232448555", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318776000", "shortLongTermDebtTotal": "1476964115", "totalShareholderEquity": "2034884238", "capitalLeaseObligations": "106634000", "otherCurrentLiabilities": "145347025", "totalCurrentLiabilities": "500375252", "otherNonCurrentLiabilities": "41431000", "totalNonCurrentLiabilities": "2585620955", "cashAndShortTermInvestments": "253025459", "commonStockSharesOutstanding": "346987000", "intangibleAssetsExcludingGoodwill": "4055469", "cashAndCashEquivalentsAtCarryingValue": "253025459", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45490000", "profitLoss": "None", "dividendPayout": "2555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3214000", "operatingCashflow": "151948000", "capitalExpenditures": "69230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18698000", "cashflowFromInvestment": "-68247000", "stockBasedCompensation": "2212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14924", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480456000, "cost_of_revenue": 374057000, "gross_profit": 106399000, "research_and_development": null, "selling_general_admin": 10128000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105227000, "depreciation_amortisation": 114099000, "ebitda": 219326000, "interest_expense": 23842343, "interest_income": null, "other_non_operating": null, "pretax_income": 84149000, "tax_provision": 38659000, "effective_tax_rate": null, "net_income": 45125000, "net_income_continuing_ops": 45490000, "net_income_to_common": 45125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 253025459, "short_term_investments": 1265903, "net_receivables": 121023166, "inventory": 236772730, "other_current_assets": null, "total_current_assets": 628222554, "net_ppe": null, "goodwill": 64873576, "intangible_assets": 4055469, "goodwill_and_intangibles": 68929045, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4597208388, "total_assets": 5225430943, "short_term_debt": 42687422, "accounts_payable": 232448555, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 500375252, "long_term_debt": 1367443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2585620955, "total_liabilities": 3085996207, "total_debt": 1410130422, "preferred_stock": null, "minority_interest": null, "retained_earnings": -203336754, "total_equity": 2034884238, "shares_outstanding": 346987000, "operating_cash_flow": 151948000, "stock_based_compensation": 2212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68247000, "dividends_paid": 2555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18698000, "free_cash_flow": 221178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105227000", "ebitda": "219326000", "netIncome": "45125000", "grossProfit": "106399000", "depreciation": "None", "totalRevenue": "480456000", "costOfRevenue": "374057000", "interestIncome": "3427000", "incomeBeforeTax": "84149000", "interestExpense": "23842343", "operatingIncome": "115076000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "38659000", "reportedCurrency": "USD", "netInterestIncome": "-28262000", "nonInterestIncome": "None", "operatingExpenses": "-8677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "374057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114099000", "sellingGeneralAndAdministrative": "10128000", "netIncomeFromContinuingOperations": "45490000" }, "balance": { "goodwill": "64873576", "inventory": "236772730", "commonStock": "2219277223", "currentDebt": "None", "investments": "None", "totalAssets": "5225430943", "longTermDebt": "1367443000", "shortTermDebt": "42687422", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4055469", "reportedCurrency": "USD", "retainedEarnings": "-203336754", "totalLiabilities": "3085996207", "otherCurrentAssets": "16135294", "totalCurrentAssets": "628222554", "currentLongTermDebt": "10000000", "longTermInvestments": "7496000", "shortTermInvestments": "1265903", "currentNetReceivables": "121023166", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4597208388", "currentAccountsPayable": "232448555", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4318776000", "shortLongTermDebtTotal": "1476964115", "totalShareholderEquity": "2034884238", "capitalLeaseObligations": "106634000", "otherCurrentLiabilities": "145347025", "totalCurrentLiabilities": "500375252", "otherNonCurrentLiabilities": "41431000", "totalNonCurrentLiabilities": "2585620955", "cashAndShortTermInvestments": "253025459", "commonStockSharesOutstanding": "346987000", "intangibleAssetsExcludingGoodwill": "4055469", "cashAndCashEquivalentsAtCarryingValue": "253025459", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45490000", "profitLoss": "None", "dividendPayout": "2555000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3214000", "operatingCashflow": "151948000", "capitalExpenditures": "69230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18698000", "cashflowFromInvestment": "-68247000", "stockBasedCompensation": "2212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2555000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14924", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "income_statement": { "revenue": 312166000, "cost_of_revenue": 289273000, "gross_profit": 22893000, "ebit": -12931000, "ebitda": 76056000, "pretax_income": -30731000, "tax_provision": -15799000, "net_income": -14932000, "net_income_to_common": -14932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187197670, "total_current_assets": 539073269, "total_assets": 5233017627, "short_term_debt": 175589905, "long_term_debt": 1225701000, "total_debt": 1401290905, "total_liabilities": 3127741615, "total_equity": 1998486171, "shares_outstanding": 272228000, "goodwill_and_intangibles": 70626880 }, "cash_flow": { "operating_cash_flow": 24557000, "capital_expenditure": 65862000, "free_cash_flow": 90419000, "dividends_paid": 6833.19, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 273000, "ticker_id": 1886, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:06:49.975381+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12931000", "ebitda": "76056000", "netIncome": "-14932000", "grossProfit": "22893000", "depreciation": "None", "totalRevenue": "312166000", "costOfRevenue": "289273000", "interestIncome": "1599000", "incomeBeforeTax": "-30731000", "interestExpense": "19691573", "operatingIncome": "-228000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15799000", "reportedCurrency": "USD", "netInterestIncome": "-25223000", "nonInterestIncome": "None", "operatingExpenses": "23121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88987000", "sellingGeneralAndAdministrative": "8283000", "netIncomeFromContinuingOperations": "-14932000" }, "balance": { "goodwill": "66453156", "inventory": "220097318", "commonStock": "2213579214", "currentDebt": "None", "investments": "None", "totalAssets": "5233017627", "longTermDebt": "1225701000", "shortTermDebt": "175589905", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4173724", "reportedCurrency": "USD", "retainedEarnings": "-246456368", "totalLiabilities": "3127741615", "otherCurrentAssets": "30032646", "totalCurrentAssets": "539073269", "currentLongTermDebt": "144981000", "longTermInvestments": "8785000", "shortTermInvestments": "None", "currentNetReceivables": "101745633", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693944358", "currentAccountsPayable": "227583269", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4385051000", "shortLongTermDebtTotal": "1468366294", "totalShareholderEquity": "1998486171", "capitalLeaseObligations": "100244000", "otherCurrentLiabilities": "108844258", "totalCurrentLiabilities": "600323495", "otherNonCurrentLiabilities": "65758000", "totalNonCurrentLiabilities": "2527418119", "cashAndShortTermInvestments": "187197670", "commonStockSharesOutstanding": "272228000", "intangibleAssetsExcludingGoodwill": "4173724", "cashAndCashEquivalentsAtCarryingValue": "187197670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14932000", "profitLoss": "None", "dividendPayout": "6833.19", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14868000", "operatingCashflow": "24557000", "capitalExpenditures": "65862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45123000", "cashflowFromInvestment": "-55921000", "stockBasedCompensation": "705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6833.19", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312166000, "cost_of_revenue": 289273000, "gross_profit": 22893000, "research_and_development": null, "selling_general_admin": 8283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12931000, "depreciation_amortisation": 88987000, "ebitda": 76056000, "interest_expense": 19691573, "interest_income": null, "other_non_operating": null, "pretax_income": -30731000, "tax_provision": -15799000, "effective_tax_rate": null, "net_income": -14932000, "net_income_continuing_ops": -14932000, "net_income_to_common": -14932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187197670, "short_term_investments": null, "net_receivables": 101745633, "inventory": 220097318, "other_current_assets": null, "total_current_assets": 539073269, "net_ppe": null, "goodwill": 66453156, "intangible_assets": 4173724, "goodwill_and_intangibles": 70626880, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4693944358, "total_assets": 5233017627, "short_term_debt": 175589905, "accounts_payable": 227583269, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 600323495, "long_term_debt": 1225701000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2527418119, "total_liabilities": 3127741615, "total_debt": 1401290905, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246456368, "total_equity": 1998486171, "shares_outstanding": 272228000, "operating_cash_flow": 24557000, "stock_based_compensation": 705000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65862000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55921000, "dividends_paid": 6833.19, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45123000, "free_cash_flow": 90419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12931000", "ebitda": "76056000", "netIncome": "-14932000", "grossProfit": "22893000", "depreciation": "None", "totalRevenue": "312166000", "costOfRevenue": "289273000", "interestIncome": "1599000", "incomeBeforeTax": "-30731000", "interestExpense": "19691573", "operatingIncome": "-228000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15799000", "reportedCurrency": "USD", "netInterestIncome": "-25223000", "nonInterestIncome": "None", "operatingExpenses": "23121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289273000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88987000", "sellingGeneralAndAdministrative": "8283000", "netIncomeFromContinuingOperations": "-14932000" }, "balance": { "goodwill": "66453156", "inventory": "220097318", "commonStock": "2213579214", "currentDebt": "None", "investments": "None", "totalAssets": "5233017627", "longTermDebt": "1225701000", "shortTermDebt": "175589905", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4173724", "reportedCurrency": "USD", "retainedEarnings": "-246456368", "totalLiabilities": "3127741615", "otherCurrentAssets": "30032646", "totalCurrentAssets": "539073269", "currentLongTermDebt": "144981000", "longTermInvestments": "8785000", "shortTermInvestments": "None", "currentNetReceivables": "101745633", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4693944358", "currentAccountsPayable": "227583269", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4385051000", "shortLongTermDebtTotal": "1468366294", "totalShareholderEquity": "1998486171", "capitalLeaseObligations": "100244000", "otherCurrentLiabilities": "108844258", "totalCurrentLiabilities": "600323495", "otherNonCurrentLiabilities": "65758000", "totalNonCurrentLiabilities": "2527418119", "cashAndShortTermInvestments": "187197670", "commonStockSharesOutstanding": "272228000", "intangibleAssetsExcludingGoodwill": "4173724", "cashAndCashEquivalentsAtCarryingValue": "187197670", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14932000", "profitLoss": "None", "dividendPayout": "6833.19", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14868000", "operatingCashflow": "24557000", "capitalExpenditures": "65862000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45123000", "cashflowFromInvestment": "-55921000", "stockBasedCompensation": "705000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6833.19", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88987000", "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }