{ "ticker": { "uuid": "2e9f75fa-2fa6-4670-aa24-42ec860c3290", "symbol": "EFXT", "name": "Enerflex Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/2e9f75fa-2fa6-4670-aa24-42ec860c3290/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e9f75fa-2fa6-4670-aa24-42ec860c3290/" }, "ticker_metadata": { "id": 1219, "uuid": "2e9f75fa-2fa6-4670-aa24-42ec860c3290", "symbol": "EFXT", "name": "Enerflex Ltd.", "asset_type": "equity", "market_cap": 3041908000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Enerflex Ltd. supplies natural gas compression, oil and gas processing, refrigeration systems, energy transition solutions and electrical power generation equipment for the oil and natural gas industry. The company is headquartered in Calgary, 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": "2e9f75fa-2fa6-4670-aa24-42ec860c3290", "symbol": "EFXT", "name": "Enerflex Ltd.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/2e9f75fa-2fa6-4670-aa24-42ec860c3290/", "api_url": "https://sharemaestro.com/factors/api/tickers/2e9f75fa-2fa6-4670-aa24-42ec860c3290/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.26, "quality": 0.68, "momentum": 0.97, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 24.15, "market_cap": 2948390737.95, "pe_ratio": 53.0757, "earnings_yield": 0.0188, "ebitda_to_ev": 0.113, "shareholder_yield": 0.0048, "roe": 0.0486, "piotroski_f_score": 8, "momentum_12_1": 2.6028, "volatility_252d": 0.4028 }, "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": "2026-06-07T06:52:55.137201+00:00", "batch_id": "" }, "size": { "price_close": 24.15, "market_cap": 2948390737.95, "market_cap_usd": 2948390737.95, "enterprise_value": 3474305228.95, "shares_outstanding": 122086573, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.0757, "pb_ratio": 2.5778, "ptbv_ratio": 4.1982, "ps_ratio": 1.3266, "pcf_ratio": 11.2329, "pfcf_ratio": 8.3983, "ev_ebitda": 8.8483, "ev_ebit": 13.58, "ev_sales": 1.5632, "ev_fcf": 9.8964, "earnings_yield": 0.0188, "fcf_yield": 0.101, "price_to_sales": 1.3266, "price_to_book": 2.5778, "price_to_cashflow": 11.2329, "ebitda_to_ev": 0.113, "sales_yield": 0.6397 }, "yield": { "dividend_yield": 0.0048, "buyback_yield": 0, "shareholder_yield": 0.0048, "debt_paydown_yield": null, "total_yield": 0.0048 }, "quality": { "gross_margin": 0.2232, "operating_margin": 0.1151, "net_margin": 0.025, "ebitda_margin": 0.1767, "fcf_margin": 0.158, "roe": 0.0486, "roa": 0.0204, "roic": 0.0587, "roc_greenblatt": null, "asset_turnover": 0.8168, "cash_conversion": 6.3198, "accruals_ratio": -0.0761, "sbc_to_revenue": 0.0112, "piotroski_f_score": 8, "altman_z_score": 2.4152, "earnings_stability_5y": 1.7053, "revenue_stability_5y": 0.5555, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1823, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3789, "net_debt_to_ebitda": 1.3394, "debt_to_assets": 0.2106, "interest_coverage": 4.3962, "current_ratio": 1.2048, "quick_ratio": 0.8856, "net_debt": 525914491, "local_beta": -0.0012, "volatility_252d": 0.4028, "volatility_60d": 0.9116, "max_drawdown_12m": -0.1325, "risk_adjusted_momentum": 6.461 }, "growth": { "revenue_growth_1y": -0.3158, "revenue_growth_3y_cagr": 0.3913, "revenue_growth_5y_cagr": 0.2988, "eps_growth_1y": -0.4622, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.0492, "fcf_growth_1y": -0.0074, "book_value_growth_1y": 0.0486, "revenue_growth": -0.3158, "earnings_growth": -0.4622 }, "momentum": { "price_return_1m": -0.1088, "price_return_3m": 0.1173, "price_return_6m": 0.6779, "price_return_9m": 1.4244, "price_return_12m": 2.2106, "price_return_12m_ex1m": 2.6028, "momentum_6m": 0.6779, "momentum_12m": 2.2106, "momentum_12_1": 2.6028, "distance_from_52w_high": -0.1325, "distance_from_52w_low": 2.1281, "relative_strength": 2.1107 }, "raw_ttm": { "revenue_ttm": 2222507204, "gross_profit_ttm": 496110703, "ebit_ttm": 255839879, "ebitda_ttm": 392653925, "net_income_ttm": 55550721, "eps_diluted_ttm": 0.455, "operating_cash_flow_ttm": 262479104, "capital_expenditure_ttm": 88589070, "fcf_ttm": 351068174, "dividends_paid_ttm": 14152900, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58196033, "cash_and_equivalents": 47154573, "total_current_assets": 1056463112, "total_current_liabilities": 876874416, "net_ppe": null, "total_assets": 2720919241, "total_debt": 573069064, "total_equity": 1143749238, "net_working_capital": 153503187, "book_value_per_share": 9.3683, "retained_earnings": 169555808, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 702302164, "tangible_book_per_share": 5.7525 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 86, "rank_pb": 58, "rank_ptbv": 64, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 31, "rank_ev_ebit": 53, "rank_earnings_yield": 85, "rank_fcf_yield": 39, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 61, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 80, "rank_fcf_margin": 57, "rank_piotroski": 6, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4 }, "composites": { "value_composite": 74, "quality_composite": 32, "momentum_composite": 3, "growth_composite": 99, "yield_composite": 68, "svqf_composite": 92, "vc1_composite": 69, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.4205, "os_score": 0.62, "value_percentile": 0.26, "quality_percentile": 0.68, "momentum_percentile": 0.97, "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": 12, "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": 4032, "ticker_id": 1219, "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": "2026-06-07T06:52:55.137201+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.15, "market_cap": 2948390737.95, "market_cap_usd": 2948390737.95, "enterprise_value": 3474305228.95, "shares_outstanding": 122086573, "fx_rate_to_usd": null, "pe_ratio": 53.07565203, "pb_ratio": 2.57782969, "ptbv_ratio": 4.19817977, "ps_ratio": 1.32660571, "pcf_ratio": 11.23285889, "pfcf_ratio": 8.39834242, "ev_ebitda": 8.84826308, "ev_ebit": 13.57999872, "ev_sales": 1.56323688, "ev_fcf": 9.89638334, "earnings_yield": 0.01884103, "fcf_yield": 0.10104702, "dividend_yield": 0.00480021, "buyback_yield": 0, "shareholder_yield": 0.00480021, "debt_paydown_yield": null, "total_yield": 0.00480021, "gross_margin": 0.22322119, "operating_margin": 0.11511318, "net_margin": 0.02499462, "ebitda_margin": 0.17667161, "fcf_margin": 0.15796042, "roe": 0.04856897, "roa": 0.02041616, "roic": 0.05867124, "roc_greenblatt": null, "asset_turnover": 0.81682219, "cash_conversion": 6.31977709, "accruals_ratio": -0.07605091, "sbc_to_revenue": 0.01119303, "debt_to_equity": 1.37894737, "net_debt_to_ebitda": 1.33938427, "debt_to_assets": 0.21061598, "interest_coverage": 4.39617386, "current_ratio": 1.20480549, "quick_ratio": 0.88558352, "net_debt": 525914491, "revenue_growth_1y": -0.3157767, "revenue_growth_3y_cagr": 0.39129618, "revenue_growth_5y_cagr": 0.29882481, "eps_growth_1y": -0.46224484, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.04918609, "fcf_growth_1y": -0.00744419, "book_value_growth_1y": 0.04855605, "piotroski_f_score": 8, "altman_z_score": 2.4152078, "earnings_stability_5y": 1.70526, "revenue_stability_5y": 0.555541, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10884622, "price_return_3m": 0.11727967, "price_return_6m": 0.67785235, "price_return_9m": 1.42443104, "price_return_12m": 2.21062498, "price_return_12m_ex1m": 2.60277324, "distance_from_52w_high": -0.13250883, "distance_from_52w_low": 2.12807627, "relative_strength": 2.11066139, "local_beta": -0.0012, "volatility_252d": 0.402844, "volatility_60d": 0.91157, "max_drawdown_12m": -0.13250883, "revenue_ttm": 2222507204, "gross_profit_ttm": 496110703, "ebit_ttm": 255839879, "ebitda_ttm": 392653925, "net_income_ttm": 55550721, "eps_diluted_ttm": 0.4550109, "operating_cash_flow_ttm": 262479104, "capital_expenditure_ttm": 88589070, "fcf_ttm": 351068174, "dividends_paid_ttm": 14152900, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58196033, "cash_and_equivalents": 47154573, "total_current_assets": 1056463112, "total_current_liabilities": 876874416, "net_ppe": null, "total_assets": 2720919241, "total_debt": 573069064, "total_equity": 1143749238, "net_working_capital": 153503187, "book_value_per_share": 9.36834584, "retained_earnings": 169555808, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 702302164, "tangible_book_per_share": 5.75249306, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 86, "rank_pb": 58, "rank_ptbv": 64, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 31, "rank_ev_ebit": 53, "rank_earnings_yield": 85, "rank_fcf_yield": 39, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 61, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 80, "rank_fcf_margin": 57, "rank_piotroski": 6, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 74, "quality_composite": 32, "momentum_composite": 3, "growth_composite": 99, "yield_composite": 68, "svqf_composite": 92, "vc1_composite": 69, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "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": 24.15, "os": 0.62, "value": 0.26, "quality": 0.68, "momentum": 0.97, "confidence": 1, "coverage": 1, "pe_ratio": 53.0757, "earnings_yield": 0.0188, "shareholder_yield": 0.0048, "roe": 0.0486, "momentum_12_1": 2.6028, "complete_fields": { "id": 4032, "ticker_id": 1219, "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": "2026-06-07T06:52:55.137201+00:00", "batch_id": "", "os_score_delta": null, "price_close": 24.15, "market_cap": 2948390737.95, "market_cap_usd": 2948390737.95, "enterprise_value": 3474305228.95, "shares_outstanding": 122086573, "fx_rate_to_usd": null, "pe_ratio": 53.07565203, "pb_ratio": 2.57782969, "ptbv_ratio": 4.19817977, "ps_ratio": 1.32660571, "pcf_ratio": 11.23285889, "pfcf_ratio": 8.39834242, "ev_ebitda": 8.84826308, "ev_ebit": 13.57999872, "ev_sales": 1.56323688, "ev_fcf": 9.89638334, "earnings_yield": 0.01884103, "fcf_yield": 0.10104702, "dividend_yield": 0.00480021, "buyback_yield": 0, "shareholder_yield": 0.00480021, "debt_paydown_yield": null, "total_yield": 0.00480021, "gross_margin": 0.22322119, "operating_margin": 0.11511318, "net_margin": 0.02499462, "ebitda_margin": 0.17667161, "fcf_margin": 0.15796042, "roe": 0.04856897, "roa": 0.02041616, "roic": 0.05867124, "roc_greenblatt": null, "asset_turnover": 0.81682219, "cash_conversion": 6.31977709, "accruals_ratio": -0.07605091, "sbc_to_revenue": 0.01119303, "debt_to_equity": 1.37894737, "net_debt_to_ebitda": 1.33938427, "debt_to_assets": 0.21061598, "interest_coverage": 4.39617386, "current_ratio": 1.20480549, "quick_ratio": 0.88558352, "net_debt": 525914491, "revenue_growth_1y": -0.3157767, "revenue_growth_3y_cagr": 0.39129618, "revenue_growth_5y_cagr": 0.29882481, "eps_growth_1y": -0.46224484, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.04918609, "fcf_growth_1y": -0.00744419, "book_value_growth_1y": 0.04855605, "piotroski_f_score": 8, "altman_z_score": 2.4152078, "earnings_stability_5y": 1.70526, "revenue_stability_5y": 0.555541, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.10884622, "price_return_3m": 0.11727967, "price_return_6m": 0.67785235, "price_return_9m": 1.42443104, "price_return_12m": 2.21062498, "price_return_12m_ex1m": 2.60277324, "distance_from_52w_high": -0.13250883, "distance_from_52w_low": 2.12807627, "relative_strength": 2.11066139, "local_beta": -0.0012, "volatility_252d": 0.402844, "volatility_60d": 0.91157, "max_drawdown_12m": -0.13250883, "revenue_ttm": 2222507204, "gross_profit_ttm": 496110703, "ebit_ttm": 255839879, "ebitda_ttm": 392653925, "net_income_ttm": 55550721, "eps_diluted_ttm": 0.4550109, "operating_cash_flow_ttm": 262479104, "capital_expenditure_ttm": 88589070, "fcf_ttm": 351068174, "dividends_paid_ttm": 14152900, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 58196033, "cash_and_equivalents": 47154573, "total_current_assets": 1056463112, "total_current_liabilities": 876874416, "net_ppe": null, "total_assets": 2720919241, "total_debt": 573069064, "total_equity": 1143749238, "net_working_capital": 153503187, "book_value_per_share": 9.36834584, "retained_earnings": 169555808, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 702302164, "tangible_book_per_share": 5.75249306, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 86, "rank_pb": 58, "rank_ptbv": 64, "rank_ps": 35, "rank_pcf": 50, "rank_ev_ebitda": 31, "rank_ev_ebit": 53, "rank_earnings_yield": 85, "rank_fcf_yield": 39, "rank_dividend_yield": 52, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 61, "rank_roc": 50, "rank_roic": 56, "rank_gross_margin": 80, "rank_fcf_margin": 57, "rank_piotroski": 6, "rank_accruals": 29, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 65, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 4, "value_composite": 74, "quality_composite": 32, "momentum_composite": 3, "growth_composite": 99, "yield_composite": 68, "svqf_composite": 92, "vc1_composite": 69, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 3527746230, "cost_of_revenue": 2729166570, "gross_profit": 798579660, "ebit": 336171850, "ebitda": 557084780, "pretax_income": 223657190, "tax_provision": 135840870, "net_income": 87816320, "net_income_to_common": 87816320, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80786702, "total_current_assets": 989387764, "total_assets": 2686905887, "short_term_debt": 21942067, "long_term_debt": 582000000, "total_debt": 603942067, "total_liabilities": 1596784084, "total_equity": 1090121800, "shares_outstanding": 123056223, "goodwill_and_intangibles": 457791312 }, "cash_flow": { "operating_cash_flow": 350753334, "capital_expenditure": 116917778, "free_cash_flow": 467671112, "dividends_paid": 17283497, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254548, "ticker_id": 1219, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336171850", "ebitda": "557084780", "netIncome": "87816320", "grossProfit": "798579660", "depreciation": "None", "totalRevenue": "3527746230", "costOfRevenue": "2729166570", "interestIncome": "4000000", "incomeBeforeTax": "223657190", "interestExpense": "83367458", "operatingIncome": "428104560", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "135840870", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "370475100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2729166570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220912930", "sellingGeneralAndAdministrative": "35675380", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "428867679", "inventory": "279262675", "commonStock": "496688614", "currentDebt": "None", "investments": "None", "totalAssets": "2686905887", "longTermDebt": "582000000", "shortTermDebt": "21942067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28923633", "reportedCurrency": "USD", "retainedEarnings": "129657670", "totalLiabilities": "1596784084", "otherCurrentAssets": "52860434", "totalCurrentAssets": "989387764", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "576477951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697518121", "currentAccountsPayable": "382988811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702146153", "totalShareholderEquity": "1090121800", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "471754448", "totalCurrentLiabilities": "876685327", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "720098756", "cashAndShortTermInvestments": "80786702", "commonStockSharesOutstanding": "123056223", "intangibleAssetsExcludingGoodwill": "28923633", "cashAndCashEquivalentsAtCarryingValue": "80786702", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65067284", "profitLoss": "None", "dividendPayout": "17283497", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15250144", "operatingCashflow": "350753334", "capitalExpenditures": "116917778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254169082", "cashflowFromInvestment": "-104717661", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17283497", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23383554", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3527746230, "cost_of_revenue": 2729166570, "gross_profit": 798579660, "research_and_development": null, "selling_general_admin": 35675380, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336171850, "depreciation_amortisation": 220912930, "ebitda": 557084780, "interest_expense": 83367458, "interest_income": null, "other_non_operating": null, "pretax_income": 223657190, "tax_provision": 135840870, "effective_tax_rate": null, "net_income": 87816320, "net_income_continuing_ops": 64000000, "net_income_to_common": 87816320, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80786702, "short_term_investments": null, "net_receivables": 576477951, "inventory": 279262675, "other_current_assets": null, "total_current_assets": 989387764, "net_ppe": null, "goodwill": 428867679, "intangible_assets": 28923633, "goodwill_and_intangibles": 457791312, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1697518121, "total_assets": 2686905887, "short_term_debt": 21942067, "accounts_payable": 382988811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876685327, "long_term_debt": 582000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720098756, "total_liabilities": 1596784084, "total_debt": 603942067, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129657670, "total_equity": 1090121800, "shares_outstanding": 123056223, "operating_cash_flow": 350753334, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116917778, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104717661, "dividends_paid": 17283497, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254169082, "free_cash_flow": 467671112, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336171850", "ebitda": "557084780", "netIncome": "87816320", "grossProfit": "798579660", "depreciation": "None", "totalRevenue": "3527746230", "costOfRevenue": "2729166570", "interestIncome": "4000000", "incomeBeforeTax": "223657190", "interestExpense": "83367458", "operatingIncome": "428104560", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "135840870", "reportedCurrency": "USD", "netInterestIncome": "-78000000", "nonInterestIncome": "None", "operatingExpenses": "370475100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2729166570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220912930", "sellingGeneralAndAdministrative": "35675380", "netIncomeFromContinuingOperations": "64000000" }, "balance": { "goodwill": "428867679", "inventory": "279262675", "commonStock": "496688614", "currentDebt": "None", "investments": "None", "totalAssets": "2686905887", "longTermDebt": "582000000", "shortTermDebt": "21942067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28923633", "reportedCurrency": "USD", "retainedEarnings": "129657670", "totalLiabilities": "1596784084", "otherCurrentAssets": "52860434", "totalCurrentAssets": "989387764", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "576477951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697518121", "currentAccountsPayable": "382988811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702146153", "totalShareholderEquity": "1090121800", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "471754448", "totalCurrentLiabilities": "876685327", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "720098756", "cashAndShortTermInvestments": "80786702", "commonStockSharesOutstanding": "123056223", "intangibleAssetsExcludingGoodwill": "28923633", "cashAndCashEquivalentsAtCarryingValue": "80786702", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65067284", "profitLoss": "None", "dividendPayout": "17283497", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "15250144", "operatingCashflow": "350753334", "capitalExpenditures": "116917778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254169082", "cashflowFromInvestment": "-104717661", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17283497", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23383554", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 2412379580, "cost_of_revenue": 1908717895, "gross_profit": 503661685, "ebit": 183876488, "ebitda": 368752305, "pretax_income": 80945628, "tax_provision": 48967108, "net_income": 31978519, "net_income_to_common": 31978519, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92000000, "total_current_assets": 1041000000, "total_assets": 2791000000, "short_term_debt": 22000000, "long_term_debt": 708000000, "total_debt": 730000000, "total_liabilities": 1742000000, "total_equity": 1049000000, "shares_outstanding": 124164000, "goodwill_and_intangibles": 459000000 }, "cash_flow": { "operating_cash_flow": 324000000, "capital_expenditure": 18000000, "free_cash_flow": 342000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254553, "ticker_id": 1219, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183876488", "ebitda": "368752305", "netIncome": "31978519", "grossProfit": "503661685", "depreciation": "None", "totalRevenue": "2412379580", "costOfRevenue": "1908717895", "interestIncome": "5000000", "incomeBeforeTax": "80945628", "interestExpense": "71574700", "operatingIncome": "178879844", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48967108", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "324781840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1908717895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184875817", "sellingGeneralAndAdministrative": "28980533", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "422000000", "inventory": "293000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2791000000", "longTermDebt": "708000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "80000000", "totalLiabilities": "1742000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "0", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750000000", "currentAccountsPayable": "395000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777000000", "totalShareholderEquity": "1049000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "911000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "124164000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "324000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2412379580, "cost_of_revenue": 1908717895, "gross_profit": 503661685, "research_and_development": null, "selling_general_admin": 28980533, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183876488, "depreciation_amortisation": 184875817, "ebitda": 368752305, "interest_expense": 71574700, "interest_income": null, "other_non_operating": null, "pretax_income": 80945628, "tax_provision": 48967108, "effective_tax_rate": null, "net_income": 31978519, "net_income_continuing_ops": 32000000, "net_income_to_common": 31978519, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92000000, "short_term_investments": 0, "net_receivables": 607000000, "inventory": 293000000, "other_current_assets": null, "total_current_assets": 1041000000, "net_ppe": null, "goodwill": 422000000, "intangible_assets": 37000000, "goodwill_and_intangibles": 459000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1750000000, "total_assets": 2791000000, "short_term_debt": 22000000, "accounts_payable": 395000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 911000000, "long_term_debt": 708000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 831000000, "total_liabilities": 1742000000, "total_debt": 730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80000000, "total_equity": 1049000000, "shares_outstanding": 124164000, "operating_cash_flow": 324000000, "stock_based_compensation": 29000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263000000, "free_cash_flow": 342000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "183876488", "ebitda": "368752305", "netIncome": "31978519", "grossProfit": "503661685", "depreciation": "None", "totalRevenue": "2412379580", "costOfRevenue": "1908717895", "interestIncome": "5000000", "incomeBeforeTax": "80945628", "interestExpense": "71574700", "operatingIncome": "178879844", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "48967108", "reportedCurrency": "USD", "netInterestIncome": "-98000000", "nonInterestIncome": "None", "operatingExpenses": "324781840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1908717895", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "184875817", "sellingGeneralAndAdministrative": "28980533", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "422000000", "inventory": "293000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2791000000", "longTermDebt": "708000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "80000000", "totalLiabilities": "1742000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "0", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750000000", "currentAccountsPayable": "395000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777000000", "totalShareholderEquity": "1049000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "911000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "124164000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "36000000", "operatingCashflow": "324000000", "capitalExpenditures": "18000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263000000", "cashflowFromInvestment": "-59000000", "stockBasedCompensation": "29000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 3105629764, "cost_of_revenue": 2499879528, "gross_profit": 605750235, "ebit": 87482529, "ebitda": 349930114, "pretax_income": -68925628, "tax_provision": 41090278, "net_income": -110015907, "net_income_to_common": -110015907, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95000000, "total_current_assets": 1083000000, "total_assets": 2958000000, "short_term_debt": 59000000, "long_term_debt": 1162014000, "total_debt": 1221014000, "total_liabilities": 1904000000, "total_equity": 1054000000, "shares_outstanding": 123834242, "goodwill_and_intangibles": 488000000 }, "cash_flow": { "operating_cash_flow": 206000000, "capital_expenditure": 111000000, "free_cash_flow": 317000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254558, "ticker_id": 1219, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87482529", "ebitda": "349930114", "netIncome": "-110015907", "grossProfit": "605750235", "depreciation": "None", "totalRevenue": "3105629764", "costOfRevenue": "2499879528", "interestIncome": "32402000", "incomeBeforeTax": "-68925628", "interestExpense": "118000000", "operatingIncome": "206776885", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41090278", "reportedCurrency": "CAD", "netInterestIncome": "-126392000", "nonInterestIncome": "None", "operatingExpenses": "398973349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2499879528", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262447585", "sellingGeneralAndAdministrative": "7952957", "netIncomeFromContinuingOperations": "-110924000" }, "balance": { "goodwill": "433000000", "inventory": "294000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2958000000", "longTermDebt": "1162014000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000000", "reportedCurrency": "CAD", "retainedEarnings": "58000000", "totalLiabilities": "1904000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1083000000", "currentLongTermDebt": "52904000", "longTermInvestments": "37544000", "shortTermInvestments": "11000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995000000", "totalShareholderEquity": "1054000000", "capitalLeaseObligations": "100712000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "868000000", "otherNonCurrentLiabilities": "18070000", "totalNonCurrentLiabilities": "1036000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "123834242", "intangibleAssetsExcludingGoodwill": "55000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-21000000", "operatingCashflow": "206000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-119000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3105629764, "cost_of_revenue": 2499879528, "gross_profit": 605750235, "research_and_development": null, "selling_general_admin": 7952957, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87482529, "depreciation_amortisation": 262447585, "ebitda": 349930114, "interest_expense": 118000000, "interest_income": null, "other_non_operating": null, "pretax_income": -68925628, "tax_provision": 41090278, "effective_tax_rate": null, "net_income": -110015907, "net_income_continuing_ops": -110924000, "net_income_to_common": -110015907, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95000000, "short_term_investments": 11000000, "net_receivables": 618000000, "inventory": 294000000, "other_current_assets": null, "total_current_assets": 1083000000, "net_ppe": null, "goodwill": 433000000, "intangible_assets": 55000000, "goodwill_and_intangibles": 488000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875000000, "total_assets": 2958000000, "short_term_debt": 59000000, "accounts_payable": 416000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 868000000, "long_term_debt": 1162014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1036000000, "total_liabilities": 1904000000, "total_debt": 1221014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58000000, "total_equity": 1054000000, "shares_outstanding": 123834242, "operating_cash_flow": 206000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119000000, "dividends_paid": 9000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149000000, "free_cash_flow": 317000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87482529", "ebitda": "349930114", "netIncome": "-110015907", "grossProfit": "605750235", "depreciation": "None", "totalRevenue": "3105629764", "costOfRevenue": "2499879528", "interestIncome": "32402000", "incomeBeforeTax": "-68925628", "interestExpense": "118000000", "operatingIncome": "206776885", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41090278", "reportedCurrency": "CAD", "netInterestIncome": "-126392000", "nonInterestIncome": "None", "operatingExpenses": "398973349", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2499879528", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262447585", "sellingGeneralAndAdministrative": "7952957", "netIncomeFromContinuingOperations": "-110924000" }, "balance": { "goodwill": "433000000", "inventory": "294000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2958000000", "longTermDebt": "1162014000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000000", "reportedCurrency": "CAD", "retainedEarnings": "58000000", "totalLiabilities": "1904000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1083000000", "currentLongTermDebt": "52904000", "longTermInvestments": "37544000", "shortTermInvestments": "11000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995000000", "totalShareholderEquity": "1054000000", "capitalLeaseObligations": "100712000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "868000000", "otherNonCurrentLiabilities": "18070000", "totalNonCurrentLiabilities": "1036000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "123834242", "intangibleAssetsExcludingGoodwill": "55000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-83000000", "profitLoss": "None", "dividendPayout": "9000000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-21000000", "operatingCashflow": "206000000", "capitalExpenditures": "111000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149000000", "cashflowFromInvestment": "-119000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20422000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "198000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 1309901267, "cost_of_revenue": 1072120542, "gross_profit": 237780725, "ebit": -22344533, "ebitda": 72178750, "pretax_income": -58748157, "tax_provision": 15627763, "net_income": -74375921, "net_income_to_common": -74375921, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187000000, "total_current_assets": 1072000000, "total_assets": 3144000000, "short_term_debt": 35000000, "long_term_debt": 1363237000, "total_debt": 1398237000, "total_liabilities": 2004000000, "total_equity": 1140000000, "shares_outstanding": 97045917, "goodwill_and_intangibles": 574000000 }, "cash_flow": { "operating_cash_flow": 19768000, "capital_expenditure": 115840000, "free_cash_flow": 135608000, "dividends_paid": 8969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254563, "ticker_id": 1219, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22344533", "ebitda": "72178750", "netIncome": "-74375921", "grossProfit": "237780725", "depreciation": "None", "totalRevenue": "1309901267", "costOfRevenue": "1072120542", "interestIncome": "10484000", "incomeBeforeTax": "-58748157", "interestExpense": "36403625", "operatingIncome": "1674034", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15627763", "reportedCurrency": "CAD", "netInterestIncome": "-38923000", "nonInterestIncome": "None", "operatingExpenses": "236106690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072120542", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94523283", "sellingGeneralAndAdministrative": "320444000", "netIncomeFromContinuingOperations": "-100943000" }, "balance": { "goodwill": "498000000", "inventory": "304000000", "commonStock": "503000000", "currentDebt": "None", "investments": "None", "totalAssets": "3144000000", "longTermDebt": "1363237000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76000000", "reportedCurrency": "CAD", "retainedEarnings": "151000000", "totalLiabilities": "2004000000", "otherCurrentAssets": "54000000", "totalCurrentAssets": "1072000000", "currentLongTermDebt": "27088000", "longTermInvestments": "34977000", "shortTermInvestments": "0", "currentNetReceivables": "527000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072000000", "currentAccountsPayable": "452000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481215000", "shortLongTermDebtTotal": "1096000000", "totalShareholderEquity": "1140000000", "capitalLeaseObligations": "93033000", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "839000000", "otherNonCurrentLiabilities": "21757000", "totalNonCurrentLiabilities": "1165000000", "cashAndShortTermInvestments": "187000000", "commonStockSharesOutstanding": "97045917", "intangibleAssetsExcludingGoodwill": "76000000", "cashAndCashEquivalentsAtCarryingValue": "187000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100943000", "profitLoss": "None", "dividendPayout": "8969000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-78697000", "operatingCashflow": "19768000", "capitalExpenditures": "115840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11854000", "cashflowFromInvestment": "43248000", "stockBasedCompensation": "16162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1309901267, "cost_of_revenue": 1072120542, "gross_profit": 237780725, "research_and_development": null, "selling_general_admin": 320444000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22344533, "depreciation_amortisation": 94523283, "ebitda": 72178750, "interest_expense": 36403625, "interest_income": null, "other_non_operating": null, "pretax_income": -58748157, "tax_provision": 15627763, "effective_tax_rate": null, "net_income": -74375921, "net_income_continuing_ops": -100943000, "net_income_to_common": -74375921, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187000000, "short_term_investments": 0, "net_receivables": 527000000, "inventory": 304000000, "other_current_assets": null, "total_current_assets": 1072000000, "net_ppe": null, "goodwill": 498000000, "intangible_assets": 76000000, "goodwill_and_intangibles": 574000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2072000000, "total_assets": 3144000000, "short_term_debt": 35000000, "accounts_payable": 452000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 839000000, "long_term_debt": 1363237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1165000000, "total_liabilities": 2004000000, "total_debt": 1398237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151000000, "total_equity": 1140000000, "shares_outstanding": 97045917, "operating_cash_flow": 19768000, "stock_based_compensation": 16162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 43248000, "dividends_paid": 8969000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11854000, "free_cash_flow": 135608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22344533", "ebitda": "72178750", "netIncome": "-74375921", "grossProfit": "237780725", "depreciation": "None", "totalRevenue": "1309901267", "costOfRevenue": "1072120542", "interestIncome": "10484000", "incomeBeforeTax": "-58748157", "interestExpense": "36403625", "operatingIncome": "1674034", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15627763", "reportedCurrency": "CAD", "netInterestIncome": "-38923000", "nonInterestIncome": "None", "operatingExpenses": "236106690", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1072120542", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94523283", "sellingGeneralAndAdministrative": "320444000", "netIncomeFromContinuingOperations": "-100943000" }, "balance": { "goodwill": "498000000", "inventory": "304000000", "commonStock": "503000000", "currentDebt": "None", "investments": "None", "totalAssets": "3144000000", "longTermDebt": "1363237000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76000000", "reportedCurrency": "CAD", "retainedEarnings": "151000000", "totalLiabilities": "2004000000", "otherCurrentAssets": "54000000", "totalCurrentAssets": "1072000000", "currentLongTermDebt": "27088000", "longTermInvestments": "34977000", "shortTermInvestments": "0", "currentNetReceivables": "527000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072000000", "currentAccountsPayable": "452000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1481215000", "shortLongTermDebtTotal": "1096000000", "totalShareholderEquity": "1140000000", "capitalLeaseObligations": "93033000", "otherCurrentLiabilities": "27000000", "totalCurrentLiabilities": "839000000", "otherNonCurrentLiabilities": "21757000", "totalNonCurrentLiabilities": "1165000000", "cashAndShortTermInvestments": "187000000", "commonStockSharesOutstanding": "97045917", "intangibleAssetsExcludingGoodwill": "76000000", "cashAndCashEquivalentsAtCarryingValue": "187000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-100943000", "profitLoss": "None", "dividendPayout": "8969000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-78697000", "operatingCashflow": "19768000", "capitalExpenditures": "115840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11854000", "cashflowFromInvestment": "43248000", "stockBasedCompensation": "16162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8969000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128287000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 753051716, "cost_of_revenue": 599768134, "gross_profit": 753051716, "ebit": 45789870, "ebitda": 114511929, "pretax_income": 29883452, "tax_provision": 44357735, "net_income": -14474282, "net_income_to_common": -14474282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172758000, "total_current_assets": 709707000, "total_assets": 2191442000, "short_term_debt": 13906000, "long_term_debt": 331422000, "total_debt": 345328000, "total_liabilities": 837688000, "total_equity": 1353754000, "shares_outstanding": 89678845, "goodwill_and_intangibles": 576388000 }, "cash_flow": { "operating_cash_flow": 225155000, "capital_expenditure": 57341000, "free_cash_flow": 282496000, "dividends_paid": 7171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254568, "ticker_id": 1219, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45789870", "ebitda": "114511929", "netIncome": "-14474282", "grossProfit": "753051716", "depreciation": "None", "totalRevenue": "753051716", "costOfRevenue": "599768134", "interestIncome": "3286000", "incomeBeforeTax": "29883452", "interestExpense": "16034158", "operatingIncome": "42580508", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44357735", "reportedCurrency": "CAD", "netInterestIncome": "-16995000", "nonInterestIncome": "None", "operatingExpenses": "710471208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599768134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68722059", "sellingGeneralAndAdministrative": "165263000", "netIncomeFromContinuingOperations": "-18455000" }, "balance": { "goodwill": "566270000", "inventory": "172687000", "commonStock": "375524000", "currentDebt": "None", "investments": "None", "totalAssets": "2191442000", "longTermDebt": "331422000", "shortTermDebt": "13906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10118000", "reportedCurrency": "CAD", "retainedEarnings": "274962000", "totalLiabilities": "837688000", "otherCurrentAssets": "26604000", "totalCurrentAssets": "709707000", "currentLongTermDebt": "None", "longTermInvestments": "27064000", "shortTermInvestments": "None", "currentNetReceivables": "337658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481735000", "currentAccountsPayable": "234212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "756629000", "shortLongTermDebtTotal": "388436000", "totalShareholderEquity": "1353754000", "capitalLeaseObligations": "57014000", "otherCurrentLiabilities": "107283000", "totalCurrentLiabilities": "355401000", "otherNonCurrentLiabilities": "15785000", "totalNonCurrentLiabilities": "482287000", "cashAndShortTermInvestments": "172758000", "commonStockSharesOutstanding": "89678845", "intangibleAssetsExcludingGoodwill": "10118000", "cashAndCashEquivalentsAtCarryingValue": "172758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18455000", "profitLoss": "None", "dividendPayout": "7171000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "39564000", "operatingCashflow": "225155000", "capitalExpenditures": "57341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83891000", "cashflowFromInvestment": "-48861000", "stockBasedCompensation": "12937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 753051716, "cost_of_revenue": 599768134, "gross_profit": 753051716, "research_and_development": null, "selling_general_admin": 165263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45789870, "depreciation_amortisation": 68722059, "ebitda": 114511929, "interest_expense": 16034158, "interest_income": null, "other_non_operating": null, "pretax_income": 29883452, "tax_provision": 44357735, "effective_tax_rate": null, "net_income": -14474282, "net_income_continuing_ops": -18455000, "net_income_to_common": -14474282, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172758000, "short_term_investments": null, "net_receivables": 337658000, "inventory": 172687000, "other_current_assets": null, "total_current_assets": 709707000, "net_ppe": null, "goodwill": 566270000, "intangible_assets": 10118000, "goodwill_and_intangibles": 576388000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1481735000, "total_assets": 2191442000, "short_term_debt": 13906000, "accounts_payable": 234212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 355401000, "long_term_debt": 331422000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482287000, "total_liabilities": 837688000, "total_debt": 345328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 274962000, "total_equity": 1353754000, "shares_outstanding": 89678845, "operating_cash_flow": 225155000, "stock_based_compensation": 12937000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48861000, "dividends_paid": 7171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83891000, "free_cash_flow": 282496000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45789870", "ebitda": "114511929", "netIncome": "-14474282", "grossProfit": "753051716", "depreciation": "None", "totalRevenue": "753051716", "costOfRevenue": "599768134", "interestIncome": "3286000", "incomeBeforeTax": "29883452", "interestExpense": "16034158", "operatingIncome": "42580508", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "44357735", "reportedCurrency": "CAD", "netInterestIncome": "-16995000", "nonInterestIncome": "None", "operatingExpenses": "710471208", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "599768134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68722059", "sellingGeneralAndAdministrative": "165263000", "netIncomeFromContinuingOperations": "-18455000" }, "balance": { "goodwill": "566270000", "inventory": "172687000", "commonStock": "375524000", "currentDebt": "None", "investments": "None", "totalAssets": "2191442000", "longTermDebt": "331422000", "shortTermDebt": "13906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "10118000", "reportedCurrency": "CAD", "retainedEarnings": "274962000", "totalLiabilities": "837688000", "otherCurrentAssets": "26604000", "totalCurrentAssets": "709707000", "currentLongTermDebt": "None", "longTermInvestments": "27064000", "shortTermInvestments": "None", "currentNetReceivables": "337658000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481735000", "currentAccountsPayable": "234212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "756629000", "shortLongTermDebtTotal": "388436000", "totalShareholderEquity": "1353754000", "capitalLeaseObligations": "57014000", "otherCurrentLiabilities": "107283000", "totalCurrentLiabilities": "355401000", "otherNonCurrentLiabilities": "15785000", "totalNonCurrentLiabilities": "482287000", "cashAndShortTermInvestments": "172758000", "commonStockSharesOutstanding": "89678845", "intangibleAssetsExcludingGoodwill": "10118000", "cashAndCashEquivalentsAtCarryingValue": "172758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18455000", "profitLoss": "None", "dividendPayout": "7171000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "39564000", "operatingCashflow": "225155000", "capitalExpenditures": "57341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83891000", "cashflowFromInvestment": "-48861000", "stockBasedCompensation": "12937000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87622000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 954430816, "cost_of_revenue": 720594278, "gross_profit": 233836538, "ebit": 93261238, "ebitda": 160127356, "pretax_income": 74938831, "tax_provision": 5726340, "net_income": 69073684, "net_income_to_common": 69073684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95676000, "total_current_assets": 624327000, "total_assets": 2179576000, "short_term_debt": 54693000, "long_term_debt": 349712000, "total_debt": 404405000, "total_liabilities": 782881000, "total_equity": 1396695000, "shares_outstanding": 89678845, "goodwill_and_intangibles": 592572000 }, "cash_flow": { "operating_cash_flow": 220248000, "capital_expenditure": 133753000, "free_cash_flow": 354001000, "dividends_paid": 24212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254573, "ticker_id": 1219, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93261238", "ebitda": "160127356", "netIncome": "69073684", "grossProfit": "233836538", "depreciation": "None", "totalRevenue": "954430816", "costOfRevenue": "720594278", "interestIncome": "871000", "incomeBeforeTax": "74938831", "interestExpense": "18322406", "operatingIncome": "90978387", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5726340", "reportedCurrency": "CAD", "netInterestIncome": "-22493000", "nonInterestIncome": "None", "operatingExpenses": "142858151", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720594278", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66866118", "sellingGeneralAndAdministrative": "182167000", "netIncomeFromContinuingOperations": "88257000" }, "balance": { "goodwill": "576028000", "inventory": "212251000", "commonStock": "375524000", "currentDebt": "None", "investments": "None", "totalAssets": "2179576000", "longTermDebt": "349712000", "shortTermDebt": "54693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16544000", "reportedCurrency": "CAD", "retainedEarnings": "301040000", "totalLiabilities": "782881000", "otherCurrentAssets": "63293000", "totalCurrentAssets": "624327000", "currentLongTermDebt": "40000000", "longTermInvestments": "26566000", "shortTermInvestments": "None", "currentNetReceivables": "253107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555249000", "currentAccountsPayable": "178303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794634000", "shortLongTermDebtTotal": "451638000", "totalShareholderEquity": "1396695000", "capitalLeaseObligations": "61926000", "otherCurrentLiabilities": "54565000", "totalCurrentLiabilities": "287561000", "otherNonCurrentLiabilities": "10967000", "totalNonCurrentLiabilities": "495320000", "cashAndShortTermInvestments": "95676000", "commonStockSharesOutstanding": "89678845", "intangibleAssetsExcludingGoodwill": "16544000", "cashAndCashEquivalentsAtCarryingValue": "95676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88257000", "profitLoss": "None", "dividendPayout": "24212000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "57134000", "operatingCashflow": "220248000", "capitalExpenditures": "133753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82050000", "cashflowFromInvestment": "-170497000", "stockBasedCompensation": "1816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 954430816, "cost_of_revenue": 720594278, "gross_profit": 233836538, "research_and_development": null, "selling_general_admin": 182167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93261238, "depreciation_amortisation": 66866118, "ebitda": 160127356, "interest_expense": 18322406, "interest_income": null, "other_non_operating": null, "pretax_income": 74938831, "tax_provision": 5726340, "effective_tax_rate": null, "net_income": 69073684, "net_income_continuing_ops": 88257000, "net_income_to_common": 69073684, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95676000, "short_term_investments": null, "net_receivables": 253107000, "inventory": 212251000, "other_current_assets": null, "total_current_assets": 624327000, "net_ppe": null, "goodwill": 576028000, "intangible_assets": 16544000, "goodwill_and_intangibles": 592572000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1555249000, "total_assets": 2179576000, "short_term_debt": 54693000, "accounts_payable": 178303000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 287561000, "long_term_debt": 349712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495320000, "total_liabilities": 782881000, "total_debt": 404405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301040000, "total_equity": 1396695000, "shares_outstanding": 89678845, "operating_cash_flow": 220248000, "stock_based_compensation": 1816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -170497000, "dividends_paid": 24212000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82050000, "free_cash_flow": 354001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93261238", "ebitda": "160127356", "netIncome": "69073684", "grossProfit": "233836538", "depreciation": "None", "totalRevenue": "954430816", "costOfRevenue": "720594278", "interestIncome": "871000", "incomeBeforeTax": "74938831", "interestExpense": "18322406", "operatingIncome": "90978387", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5726340", "reportedCurrency": "CAD", "netInterestIncome": "-22493000", "nonInterestIncome": "None", "operatingExpenses": "142858151", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720594278", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66866118", "sellingGeneralAndAdministrative": "182167000", "netIncomeFromContinuingOperations": "88257000" }, "balance": { "goodwill": "576028000", "inventory": "212251000", "commonStock": "375524000", "currentDebt": "None", "investments": "None", "totalAssets": "2179576000", "longTermDebt": "349712000", "shortTermDebt": "54693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "16544000", "reportedCurrency": "CAD", "retainedEarnings": "301040000", "totalLiabilities": "782881000", "otherCurrentAssets": "63293000", "totalCurrentAssets": "624327000", "currentLongTermDebt": "40000000", "longTermInvestments": "26566000", "shortTermInvestments": "None", "currentNetReceivables": "253107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1555249000", "currentAccountsPayable": "178303000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "794634000", "shortLongTermDebtTotal": "451638000", "totalShareholderEquity": "1396695000", "capitalLeaseObligations": "61926000", "otherCurrentLiabilities": "54565000", "totalCurrentLiabilities": "287561000", "otherNonCurrentLiabilities": "10967000", "totalNonCurrentLiabilities": "495320000", "cashAndShortTermInvestments": "95676000", "commonStockSharesOutstanding": "89678845", "intangibleAssetsExcludingGoodwill": "16544000", "cashAndCashEquivalentsAtCarryingValue": "95676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "88257000", "profitLoss": "None", "dividendPayout": "24212000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "57134000", "operatingCashflow": "220248000", "capitalExpenditures": "133753000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82050000", "cashflowFromInvestment": "-170497000", "stockBasedCompensation": "1816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24212000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85265000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 1565849326, "cost_of_revenue": 1237368231, "gross_profit": 328481095, "ebit": 181883531, "ebitda": 248147779, "pretax_income": 164838815, "tax_provision": 48378972, "net_income": 116091619, "net_income_to_common": 116091619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 74227877, "total_current_assets": 693381145, "total_assets": 1836134952, "short_term_debt": 10928860, "long_term_debt": 430487000, "total_debt": 441415860, "total_liabilities": 800633121, "total_equity": 1034318874, "shares_outstanding": 89709745, "goodwill_and_intangibles": 459599767 }, "cash_flow": { "operating_cash_flow": 54169000, "capital_expenditure": 263390000, "free_cash_flow": 317559000, "dividends_paid": 37548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254578, "ticker_id": 1219, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "181883531", "ebitda": "248147779", "netIncome": "116091619", "grossProfit": "328481095", "depreciation": "None", "totalRevenue": "1565849326", "costOfRevenue": "1237368231", "interestIncome": "3687000", "incomeBeforeTax": "164838815", "interestExpense": "17044715", "operatingIncome": "177534506", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "48378972", "reportedCurrency": "CAD", "netInterestIncome": "-18578000", "nonInterestIncome": "None", "operatingExpenses": "150946588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237368231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66264248", "sellingGeneralAndAdministrative": "197177000", "netIncomeFromContinuingOperations": "152128000" }, "balance": { "goodwill": "442589550", "inventory": "207738577", "commonStock": "289588586", "currentDebt": "None", "investments": "None", "totalAssets": "1836134952", "longTermDebt": "430487000", "shortTermDebt": "10928860", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17010217", "reportedCurrency": "CAD", "retainedEarnings": "176474262", "totalLiabilities": "800633121", "otherCurrentAssets": "9610950", "totalCurrentAssets": "693381145", "currentLongTermDebt": "None", "longTermInvestments": "26212000", "shortTermInvestments": "None", "currentNetReceivables": "401803740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142753807", "currentAccountsPayable": "247489492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810934000", "shortLongTermDebtTotal": "383641411", "totalShareholderEquity": "1034318874", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "22288059", "totalCurrentLiabilities": "357728937", "otherNonCurrentLiabilities": "14677000", "totalNonCurrentLiabilities": "442904183", "cashAndShortTermInvestments": "74227877", "commonStockSharesOutstanding": "89709745", "intangibleAssetsExcludingGoodwill": "17010217", "cashAndCashEquivalentsAtCarryingValue": "74227877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152128000", "profitLoss": "None", "dividendPayout": "37548000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-93179000", "operatingCashflow": "54169000", "capitalExpenditures": "263390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60980000", "cashflowFromInvestment": "-249831000", "stockBasedCompensation": "7749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1565849326, "cost_of_revenue": 1237368231, "gross_profit": 328481095, "research_and_development": null, "selling_general_admin": 197177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 181883531, "depreciation_amortisation": 66264248, "ebitda": 248147779, "interest_expense": 17044715, "interest_income": null, "other_non_operating": null, "pretax_income": 164838815, "tax_provision": 48378972, "effective_tax_rate": null, "net_income": 116091619, "net_income_continuing_ops": 152128000, "net_income_to_common": 116091619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 74227877, "short_term_investments": null, "net_receivables": 401803740, "inventory": 207738577, "other_current_assets": null, "total_current_assets": 693381145, "net_ppe": null, "goodwill": 442589550, "intangible_assets": 17010217, "goodwill_and_intangibles": 459599767, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1142753807, "total_assets": 1836134952, "short_term_debt": 10928860, "accounts_payable": 247489492, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357728937, "long_term_debt": 430487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 442904183, "total_liabilities": 800633121, "total_debt": 441415860, "preferred_stock": null, "minority_interest": null, "retained_earnings": 176474262, "total_equity": 1034318874, "shares_outstanding": 89709745, "operating_cash_flow": 54169000, "stock_based_compensation": 7749000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 263390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -249831000, "dividends_paid": 37548000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60980000, "free_cash_flow": 317559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "181883531", "ebitda": "248147779", "netIncome": "116091619", "grossProfit": "328481095", "depreciation": "None", "totalRevenue": "1565849326", "costOfRevenue": "1237368231", "interestIncome": "3687000", "incomeBeforeTax": "164838815", "interestExpense": "17044715", "operatingIncome": "177534506", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "48378972", "reportedCurrency": "CAD", "netInterestIncome": "-18578000", "nonInterestIncome": "None", "operatingExpenses": "150946588", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1237368231", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66264248", "sellingGeneralAndAdministrative": "197177000", "netIncomeFromContinuingOperations": "152128000" }, "balance": { "goodwill": "442589550", "inventory": "207738577", "commonStock": "289588586", "currentDebt": "None", "investments": "None", "totalAssets": "1836134952", "longTermDebt": "430487000", "shortTermDebt": "10928860", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "17010217", "reportedCurrency": "CAD", "retainedEarnings": "176474262", "totalLiabilities": "800633121", "otherCurrentAssets": "9610950", "totalCurrentAssets": "693381145", "currentLongTermDebt": "None", "longTermInvestments": "26212000", "shortTermInvestments": "None", "currentNetReceivables": "401803740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142753807", "currentAccountsPayable": "247489492", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810934000", "shortLongTermDebtTotal": "383641411", "totalShareholderEquity": "1034318874", "capitalLeaseObligations": "67000000", "otherCurrentLiabilities": "22288059", "totalCurrentLiabilities": "357728937", "otherNonCurrentLiabilities": "14677000", "totalNonCurrentLiabilities": "442904183", "cashAndShortTermInvestments": "74227877", "commonStockSharesOutstanding": "89709745", "intangibleAssetsExcludingGoodwill": "17010217", "cashAndCashEquivalentsAtCarryingValue": "74227877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152128000", "profitLoss": "None", "dividendPayout": "37548000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "-93179000", "operatingCashflow": "54169000", "capitalExpenditures": "263390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60980000", "cashflowFromInvestment": "-249831000", "stockBasedCompensation": "7749000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37548000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7453000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86559000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 1250540000, "cost_of_revenue": 1024426774, "gross_profit": 226113228, "ebit": 113897638, "ebitda": 179809548, "pretax_income": 97306226, "tax_provision": 22846780, "net_income": 74153285, "net_income_to_common": 74153285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 326864000, "total_current_assets": 1153307000, "total_assets": 2482859000, "short_term_debt": 17057000, "long_term_debt": 444712000, "total_debt": 461769000, "total_liabilities": 1200340000, "total_equity": 1281070000, "shares_outstanding": 89088628, "goodwill_and_intangibles": 627713000 }, "cash_flow": { "operating_cash_flow": 242868000, "capital_expenditure": 132245000, "free_cash_flow": 375113000, "dividends_paid": 33676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254583, "ticker_id": 1219, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113897638", "ebitda": "179809548", "netIncome": "74153285", "grossProfit": "226113228", "depreciation": "None", "totalRevenue": "1250540000", "costOfRevenue": "1024426774", "interestIncome": "3453000", "incomeBeforeTax": "97306226", "interestExpense": "16591411", "operatingIncome": "106432310", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22846780", "reportedCurrency": "CAD", "netInterestIncome": "-19145000", "nonInterestIncome": "None", "operatingExpenses": "119680917", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024426774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65911910", "sellingGeneralAndAdministrative": "163009000", "netIncomeFromContinuingOperations": "101416000" }, "balance": { "goodwill": "598831000", "inventory": "176206000", "commonStock": "366120000", "currentDebt": "None", "investments": "None", "totalAssets": "2482859000", "longTermDebt": "444712000", "shortTermDebt": "17057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28882000", "reportedCurrency": "CAD", "retainedEarnings": "118134000", "totalLiabilities": "1200340000", "otherCurrentAssets": "86543000", "totalCurrentAssets": "1153307000", "currentLongTermDebt": "None", "longTermInvestments": "21271000", "shortTermInvestments": "1079000", "currentNetReceivables": "460609530", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329552000", "currentAccountsPayable": "293652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627195000", "shortLongTermDebtTotal": "444712000", "totalShareholderEquity": "1281070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27676000", "totalCurrentLiabilities": "687189000", "otherNonCurrentLiabilities": "16202000", "totalNonCurrentLiabilities": "513151000", "cashAndShortTermInvestments": "326864000", "commonStockSharesOutstanding": "89088628", "intangibleAssetsExcludingGoodwill": "28882000", "cashAndCashEquivalentsAtCarryingValue": "326864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101416000", "profitLoss": "None", "dividendPayout": "33676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4751000", "operatingCashflow": "242868000", "capitalExpenditures": "132245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44450000", "cashflowFromInvestment": "-100410000", "stockBasedCompensation": "9938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1250540000, "cost_of_revenue": 1024426774, "gross_profit": 226113228, "research_and_development": null, "selling_general_admin": 163009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113897638, "depreciation_amortisation": 65911910, "ebitda": 179809548, "interest_expense": 16591411, "interest_income": null, "other_non_operating": null, "pretax_income": 97306226, "tax_provision": 22846780, "effective_tax_rate": null, "net_income": 74153285, "net_income_continuing_ops": 101416000, "net_income_to_common": 74153285, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 326864000, "short_term_investments": 1079000, "net_receivables": 460609530, "inventory": 176206000, "other_current_assets": null, "total_current_assets": 1153307000, "net_ppe": null, "goodwill": 598831000, "intangible_assets": 28882000, "goodwill_and_intangibles": 627713000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1329552000, "total_assets": 2482859000, "short_term_debt": 17057000, "accounts_payable": 293652000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 687189000, "long_term_debt": 444712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 513151000, "total_liabilities": 1200340000, "total_debt": 461769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118134000, "total_equity": 1281070000, "shares_outstanding": 89088628, "operating_cash_flow": 242868000, "stock_based_compensation": 9938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100410000, "dividends_paid": 33676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44450000, "free_cash_flow": 375113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113897638", "ebitda": "179809548", "netIncome": "74153285", "grossProfit": "226113228", "depreciation": "None", "totalRevenue": "1250540000", "costOfRevenue": "1024426774", "interestIncome": "3453000", "incomeBeforeTax": "97306226", "interestExpense": "16591411", "operatingIncome": "106432310", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "22846780", "reportedCurrency": "CAD", "netInterestIncome": "-19145000", "nonInterestIncome": "None", "operatingExpenses": "119680917", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1024426774", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65911910", "sellingGeneralAndAdministrative": "163009000", "netIncomeFromContinuingOperations": "101416000" }, "balance": { "goodwill": "598831000", "inventory": "176206000", "commonStock": "366120000", "currentDebt": "None", "investments": "None", "totalAssets": "2482859000", "longTermDebt": "444712000", "shortTermDebt": "17057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28882000", "reportedCurrency": "CAD", "retainedEarnings": "118134000", "totalLiabilities": "1200340000", "otherCurrentAssets": "86543000", "totalCurrentAssets": "1153307000", "currentLongTermDebt": "None", "longTermInvestments": "21271000", "shortTermInvestments": "1079000", "currentNetReceivables": "460609530", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1329552000", "currentAccountsPayable": "293652000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627195000", "shortLongTermDebtTotal": "444712000", "totalShareholderEquity": "1281070000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "27676000", "totalCurrentLiabilities": "687189000", "otherNonCurrentLiabilities": "16202000", "totalNonCurrentLiabilities": "513151000", "cashAndShortTermInvestments": "326864000", "commonStockSharesOutstanding": "89088628", "intangibleAssetsExcludingGoodwill": "28882000", "cashAndCashEquivalentsAtCarryingValue": "326864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101416000", "profitLoss": "None", "dividendPayout": "33676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "-4751000", "operatingCashflow": "242868000", "capitalExpenditures": "132245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44450000", "cashflowFromInvestment": "-100410000", "stockBasedCompensation": "9938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89774000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 575910589, "cost_of_revenue": 435877535, "gross_profit": 140033054, "ebit": 65085785, "ebitda": 101573270, "pretax_income": 62127340, "tax_provision": 19722965, "net_income": 42404375, "net_income_to_common": 42404375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47154573, "total_current_assets": 1056463112, "total_assets": 2720919241, "short_term_debt": 21069064, "long_term_debt": 552000000, "total_debt": 573069064, "total_liabilities": 1577170003, "total_equity": 1143749238, "shares_outstanding": 122086573, "goodwill_and_intangibles": 441447074 }, "cash_flow": { "operating_cash_flow": 31556744, "capital_expenditure": 15778370, "free_cash_flow": 47335114, "dividends_paid": 3944593, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254546, "ticker_id": 1219, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65085785", "ebitda": "101573270", "netIncome": "42404375", "grossProfit": "140033054", "depreciation": "None", "totalRevenue": "575910589", "costOfRevenue": "435877535", "interestIncome": "1000000", "incomeBeforeTax": "62127340", "interestExpense": "10847630", "operatingIncome": "65085785", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19722965", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "74947268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435877535", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36487485", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "413354988", "inventory": "279917576", "commonStock": "502647691", "currentDebt": "None", "investments": "None", "totalAssets": "2720919241", "longTermDebt": "552000000", "shortTermDebt": "21069064", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28092086", "reportedCurrency": "USD", "retainedEarnings": "169555808", "totalLiabilities": "1577170003", "otherCurrentAssets": "136447279", "totalCurrentAssets": "1056463112", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "592943684", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1664456129", "currentAccountsPayable": "347137926", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623042347", "totalShareholderEquity": "1143749238", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "154506478", "totalCurrentLiabilities": "876874416", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "700295586", "cashAndShortTermInvestments": "47154573", "commonStockSharesOutstanding": "122086573", "intangibleAssetsExcludingGoodwill": "28092086", "cashAndCashEquivalentsAtCarryingValue": "47154573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42404375", "profitLoss": "None", "dividendPayout": "3944593", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19722965", "operatingCashflow": "31556744", "capitalExpenditures": "15778370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36487485", "cashflowFromInvestment": "-18736817", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3944593", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36487485", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575910589, "cost_of_revenue": 435877535, "gross_profit": 140033054, "research_and_development": null, "selling_general_admin": 22000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65085785, "depreciation_amortisation": 36487485, "ebitda": 101573270, "interest_expense": 10847630, "interest_income": null, "other_non_operating": null, "pretax_income": 62127340, "tax_provision": 19722965, "effective_tax_rate": null, "net_income": 42404375, "net_income_continuing_ops": 43000000, "net_income_to_common": 42404375, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47154573, "short_term_investments": null, "net_receivables": 592943684, "inventory": 279917576, "other_current_assets": null, "total_current_assets": 1056463112, "net_ppe": null, "goodwill": 413354988, "intangible_assets": 28092086, "goodwill_and_intangibles": 441447074, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1664456129, "total_assets": 2720919241, "short_term_debt": 21069064, "accounts_payable": 347137926, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876874416, "long_term_debt": 552000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700295586, "total_liabilities": 1577170003, "total_debt": 573069064, "preferred_stock": null, "minority_interest": null, "retained_earnings": 169555808, "total_equity": 1143749238, "shares_outstanding": 122086573, "operating_cash_flow": 31556744, "stock_based_compensation": 22000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15778370, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18736817, "dividends_paid": 3944593, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36487485, "free_cash_flow": 47335114, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65085785", "ebitda": "101573270", "netIncome": "42404375", "grossProfit": "140033054", "depreciation": "None", "totalRevenue": "575910589", "costOfRevenue": "435877535", "interestIncome": "1000000", "incomeBeforeTax": "62127340", "interestExpense": "10847630", "operatingIncome": "65085785", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "19722965", "reportedCurrency": "USD", "netInterestIncome": "-10000000", "nonInterestIncome": "None", "operatingExpenses": "74947268", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "435877535", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36487485", "sellingGeneralAndAdministrative": "22000000", "netIncomeFromContinuingOperations": "43000000" }, "balance": { "goodwill": "413354988", "inventory": "279917576", "commonStock": "502647691", "currentDebt": "None", "investments": "None", "totalAssets": "2720919241", "longTermDebt": "552000000", "shortTermDebt": "21069064", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "28092086", "reportedCurrency": "USD", "retainedEarnings": "169555808", "totalLiabilities": "1577170003", "otherCurrentAssets": "136447279", "totalCurrentAssets": "1056463112", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "592943684", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1664456129", "currentAccountsPayable": "347137926", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "623042347", "totalShareholderEquity": "1143749238", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "154506478", "totalCurrentLiabilities": "876874416", "otherNonCurrentLiabilities": "35000000", "totalNonCurrentLiabilities": "700295586", "cashAndShortTermInvestments": "47154573", "commonStockSharesOutstanding": "122086573", "intangibleAssetsExcludingGoodwill": "28092086", "cashAndCashEquivalentsAtCarryingValue": "47154573", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42404375", "profitLoss": "None", "dividendPayout": "3944593", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19722965", "operatingCashflow": "31556744", "capitalExpenditures": "15778370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36487485", "cashflowFromInvestment": "-18736817", "stockBasedCompensation": "22000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3944593", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36487485", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 636637787, "cost_of_revenue": 497531923, "gross_profit": 139105864, "ebit": 60922276, "ebitda": 101537126, "pretax_income": -16245940, "tax_provision": 41630222, "net_income": -57876162, "net_income_to_common": -57876162, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80786702, "total_current_assets": 989387764, "total_assets": 2686905887, "short_term_debt": 21942067, "long_term_debt": 582000000, "total_debt": 603942067, "total_liabilities": 1596784084, "total_equity": 1090121800, "shares_outstanding": 123056223, "goodwill_and_intangibles": 457791312 }, "cash_flow": { "operating_cash_flow": 181865840, "capital_expenditure": 34508820, "free_cash_flow": 216374660, "dividends_paid": 4057367, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254547, "ticker_id": 1219, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60922276", "ebitda": "101537126", "netIncome": "-57876162", "grossProfit": "139105864", "depreciation": "None", "totalRevenue": "636637787", "costOfRevenue": "497531923", "interestIncome": "None", "incomeBeforeTax": "-16245940", "interestExpense": "18276682", "operatingIncome": "60922276", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41630222", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "78183587", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497531923", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40614850", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-57000000" }, "balance": { "goodwill": "428867679", "inventory": "279262675", "commonStock": "496688614", "currentDebt": "None", "investments": "None", "totalAssets": "2686905887", "longTermDebt": "582000000", "shortTermDebt": "21942067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28923633", "reportedCurrency": "USD", "retainedEarnings": "129657670", "totalLiabilities": "1596784084", "otherCurrentAssets": "52860434", "totalCurrentAssets": "989387764", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "576477951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697518121", "currentAccountsPayable": "382988811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702146153", "totalShareholderEquity": "1090121800", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "471754448", "totalCurrentLiabilities": "876685327", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "720098756", "cashAndShortTermInvestments": "80786702", "commonStockSharesOutstanding": "123056223", "intangibleAssetsExcludingGoodwill": "28923633", "cashAndCashEquivalentsAtCarryingValue": "80786702", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23044915", "profitLoss": "None", "dividendPayout": "4057367", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "50245800", "operatingCashflow": "181865840", "capitalExpenditures": "34508820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125977370", "cashflowFromInvestment": "-37569622", "stockBasedCompensation": "-8010200", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4057367", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000875", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-88112200", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636637787, "cost_of_revenue": 497531923, "gross_profit": 139105864, "research_and_development": null, "selling_general_admin": 57000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60922276, "depreciation_amortisation": 40614850, "ebitda": 101537126, "interest_expense": 18276682, "interest_income": null, "other_non_operating": null, "pretax_income": -16245940, "tax_provision": 41630222, "effective_tax_rate": null, "net_income": -57876162, "net_income_continuing_ops": -57000000, "net_income_to_common": -57876162, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80786702, "short_term_investments": null, "net_receivables": 576477951, "inventory": 279262675, "other_current_assets": null, "total_current_assets": 989387764, "net_ppe": null, "goodwill": 428867679, "intangible_assets": 28923633, "goodwill_and_intangibles": 457791312, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1697518121, "total_assets": 2686905887, "short_term_debt": 21942067, "accounts_payable": 382988811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 876685327, "long_term_debt": 582000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 720098756, "total_liabilities": 1596784084, "total_debt": 603942067, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129657670, "total_equity": 1090121800, "shares_outstanding": 123056223, "operating_cash_flow": 181865840, "stock_based_compensation": -8010200, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34508820, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37569622, "dividends_paid": 4057367, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125977370, "free_cash_flow": 216374660, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60922276", "ebitda": "101537126", "netIncome": "-57876162", "grossProfit": "139105864", "depreciation": "None", "totalRevenue": "636637787", "costOfRevenue": "497531923", "interestIncome": "None", "incomeBeforeTax": "-16245940", "interestExpense": "18276682", "operatingIncome": "60922276", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "41630222", "reportedCurrency": "USD", "netInterestIncome": "-17000000", "nonInterestIncome": "None", "operatingExpenses": "78183587", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "497531923", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40614850", "sellingGeneralAndAdministrative": "57000000", "netIncomeFromContinuingOperations": "-57000000" }, "balance": { "goodwill": "428867679", "inventory": "279262675", "commonStock": "496688614", "currentDebt": "None", "investments": "None", "totalAssets": "2686905887", "longTermDebt": "582000000", "shortTermDebt": "21942067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "28923633", "reportedCurrency": "USD", "retainedEarnings": "129657670", "totalLiabilities": "1596784084", "otherCurrentAssets": "52860434", "totalCurrentAssets": "989387764", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "576477951", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1697518121", "currentAccountsPayable": "382988811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "702146153", "totalShareholderEquity": "1090121800", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "471754448", "totalCurrentLiabilities": "876685327", "otherNonCurrentLiabilities": "26000000", "totalNonCurrentLiabilities": "720098756", "cashAndShortTermInvestments": "80786702", "commonStockSharesOutstanding": "123056223", "intangibleAssetsExcludingGoodwill": "28923633", "cashAndCashEquivalentsAtCarryingValue": "80786702", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23044915", "profitLoss": "None", "dividendPayout": "4057367", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "50245800", "operatingCashflow": "181865840", "capitalExpenditures": "34508820", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125977370", "cashflowFromInvestment": "-37569622", "stockBasedCompensation": "-8010200", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4057367", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000875", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-88112200", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 550840951, "cost_of_revenue": 433158071, "gross_profit": 117682879, "ebit": 71602234, "ebitda": 99959554, "pretax_income": 43953846, "tax_provision": 17723324, "net_income": 26230521, "net_income_to_common": 26230521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63849076, "total_current_assets": 1124342332, "total_assets": 2848267398, "short_term_debt": 21948120, "long_term_debt": 648000000, "total_debt": 669948120, "total_liabilities": 1695991095, "total_equity": 1152276303, "shares_outstanding": 122363450, "goodwill_and_intangibles": 457917595 }, "cash_flow": { "operating_cash_flow": 53056520, "capital_expenditure": 4301880, "free_cash_flow": 57358400, "dividends_paid": 2150940, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254549, "ticker_id": 1219, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71602234", "ebitda": "99959554", "netIncome": "26230521", "grossProfit": "117682879", "depreciation": "None", "totalRevenue": "550840951", "costOfRevenue": "433158071", "interestIncome": "None", "incomeBeforeTax": "43953846", "interestExpense": "14887592", "operatingIncome": "71602233", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17723324", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "46080645", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433158071", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28357320", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "426990699", "inventory": "328224159", "commonStock": "497823268", "currentDebt": "None", "investments": "None", "totalAssets": "2848267398", "longTermDebt": "648000000", "shortTermDebt": "21948120", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30926896", "reportedCurrency": "USD", "retainedEarnings": "190549587", "totalLiabilities": "1695991095", "otherCurrentAssets": "54870300", "totalCurrentAssets": "1124342332", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "677398796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1723925066", "currentAccountsPayable": "469889297", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719299752", "totalShareholderEquity": "1152276303", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "415018997", "totalCurrentLiabilities": "906856415", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "789134680", "cashAndShortTermInvestments": "63849076", "commonStockSharesOutstanding": "122363450", "intangibleAssetsExcludingGoodwill": "30926896", "cashAndCashEquivalentsAtCarryingValue": "63849076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26528260", "profitLoss": "None", "dividendPayout": "2150940", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-16490539", "operatingCashflow": "53056520", "capitalExpenditures": "4301880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35849000", "cashflowFromInvestment": "-21509400", "stockBasedCompensation": "7886780", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2150940", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5735840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28679199", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550840951, "cost_of_revenue": 433158071, "gross_profit": 117682879, "research_and_development": null, "selling_general_admin": 71000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71602234, "depreciation_amortisation": 28357320, "ebitda": 99959554, "interest_expense": 14887592, "interest_income": null, "other_non_operating": null, "pretax_income": 43953846, "tax_provision": 17723324, "effective_tax_rate": null, "net_income": 26230521, "net_income_continuing_ops": 37000000, "net_income_to_common": 26230521, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63849076, "short_term_investments": null, "net_receivables": 677398796, "inventory": 328224159, "other_current_assets": null, "total_current_assets": 1124342332, "net_ppe": null, "goodwill": 426990699, "intangible_assets": 30926896, "goodwill_and_intangibles": 457917595, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1723925066, "total_assets": 2848267398, "short_term_debt": 21948120, "accounts_payable": 469889297, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906856415, "long_term_debt": 648000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789134680, "total_liabilities": 1695991095, "total_debt": 669948120, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190549587, "total_equity": 1152276303, "shares_outstanding": 122363450, "operating_cash_flow": 53056520, "stock_based_compensation": 7886780, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4301880, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21509400, "dividends_paid": 2150940, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35849000, "free_cash_flow": 57358400, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71602234", "ebitda": "99959554", "netIncome": "26230521", "grossProfit": "117682879", "depreciation": "None", "totalRevenue": "550840951", "costOfRevenue": "433158071", "interestIncome": "None", "incomeBeforeTax": "43953846", "interestExpense": "14887592", "operatingIncome": "71602233", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17723324", "reportedCurrency": "USD", "netInterestIncome": "-20000000", "nonInterestIncome": "None", "operatingExpenses": "46080645", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433158071", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28357320", "sellingGeneralAndAdministrative": "71000000", "netIncomeFromContinuingOperations": "37000000" }, "balance": { "goodwill": "426990699", "inventory": "328224159", "commonStock": "497823268", "currentDebt": "None", "investments": "None", "totalAssets": "2848267398", "longTermDebt": "648000000", "shortTermDebt": "21948120", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "30926896", "reportedCurrency": "USD", "retainedEarnings": "190549587", "totalLiabilities": "1695991095", "otherCurrentAssets": "54870300", "totalCurrentAssets": "1124342332", "currentLongTermDebt": "None", "longTermInvestments": "25000000", "shortTermInvestments": "None", "currentNetReceivables": "677398796", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1723925066", "currentAccountsPayable": "469889297", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719299752", "totalShareholderEquity": "1152276303", "capitalLeaseObligations": "73000000", "otherCurrentLiabilities": "415018997", "totalCurrentLiabilities": "906856415", "otherNonCurrentLiabilities": "31000000", "totalNonCurrentLiabilities": "789134680", "cashAndShortTermInvestments": "63849076", "commonStockSharesOutstanding": "122363450", "intangibleAssetsExcludingGoodwill": "30926896", "cashAndCashEquivalentsAtCarryingValue": "63849076", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26528260", "profitLoss": "None", "dividendPayout": "2150940", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-16490539", "operatingCashflow": "53056520", "capitalExpenditures": "4301880", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35849000", "cashflowFromInvestment": "-21509400", "stockBasedCompensation": "7886780", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2150940", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5735840", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28679199", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 459117877, "cost_of_revenue": 359828971, "gross_profit": 99288906, "ebit": 58229584, "ebitda": 89583975, "pretax_income": 55243450, "tax_provision": 10451463, "net_income": 44791987, "net_income_to_common": 44791987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1148000000, "total_assets": 2884000000, "short_term_debt": 24000000, "long_term_debt": 679000000, "total_debt": 703000000, "total_liabilities": 1757000000, "total_equity": 1127000000, "shares_outstanding": 123401390, "goodwill_and_intangibles": 461000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 34000000, "free_cash_flow": 30000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254550, "ticker_id": 1219, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58229584", "ebitda": "89583975", "netIncome": "44791987", "grossProfit": "99288906", "depreciation": "None", "totalRevenue": "459117877", "costOfRevenue": "359828971", "interestIncome": "None", "incomeBeforeTax": "55243450", "interestExpense": "14184129", "operatingIncome": "58229583", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10451463", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "41059321", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359828971", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31354391", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "428000000", "inventory": "395000000", "commonStock": "501000000", "currentDebt": "None", "investments": "None", "totalAssets": "2884000000", "longTermDebt": "679000000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33000000", "reportedCurrency": "USD", "retainedEarnings": "157000000", "totalLiabilities": "1757000000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "1148000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "3000000", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1736000000", "currentAccountsPayable": "470000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "753000000", "totalShareholderEquity": "1127000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "21000000", "totalCurrentLiabilities": "964000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "793000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "123401390", "intangibleAssetsExcludingGoodwill": "33000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-4000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459117877, "cost_of_revenue": 359828971, "gross_profit": 99288906, "research_and_development": null, "selling_general_admin": 61000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58229584, "depreciation_amortisation": 31354391, "ebitda": 89583975, "interest_expense": 14184129, "interest_income": null, "other_non_operating": null, "pretax_income": 55243450, "tax_provision": 10451463, "effective_tax_rate": null, "net_income": 44791987, "net_income_continuing_ops": 60000000, "net_income_to_common": 44791987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71000000, "short_term_investments": 3000000, "net_receivables": 644000000, "inventory": 395000000, "other_current_assets": null, "total_current_assets": 1148000000, "net_ppe": null, "goodwill": 428000000, "intangible_assets": 33000000, "goodwill_and_intangibles": 461000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1736000000, "total_assets": 2884000000, "short_term_debt": 24000000, "accounts_payable": 470000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 964000000, "long_term_debt": 679000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793000000, "total_liabilities": 1757000000, "total_debt": 703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 157000000, "total_equity": 1127000000, "shares_outstanding": 123401390, "operating_cash_flow": -4000000, "stock_based_compensation": 3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10000000, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10000000, "free_cash_flow": 30000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58229584", "ebitda": "89583975", "netIncome": "44791987", "grossProfit": "99288906", "depreciation": "None", "totalRevenue": "459117877", "costOfRevenue": "359828971", "interestIncome": "None", "incomeBeforeTax": "55243450", "interestExpense": "14184129", "operatingIncome": "58229583", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10451463", "reportedCurrency": "USD", "netInterestIncome": "-18000000", "nonInterestIncome": "None", "operatingExpenses": "41059321", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "359828971", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31354391", "sellingGeneralAndAdministrative": "61000000", "netIncomeFromContinuingOperations": "60000000" }, "balance": { "goodwill": "428000000", "inventory": "395000000", "commonStock": "501000000", "currentDebt": "None", "investments": "None", "totalAssets": "2884000000", "longTermDebt": "679000000", "shortTermDebt": "24000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "33000000", "reportedCurrency": "USD", "retainedEarnings": "157000000", "totalLiabilities": "1757000000", "otherCurrentAssets": "35000000", "totalCurrentAssets": "1148000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "3000000", "currentNetReceivables": "644000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1736000000", "currentAccountsPayable": "470000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "753000000", "totalShareholderEquity": "1127000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "21000000", "totalCurrentLiabilities": "964000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "793000000", "cashAndShortTermInvestments": "71000000", "commonStockSharesOutstanding": "123401390", "intangibleAssetsExcludingGoodwill": "33000000", "cashAndCashEquivalentsAtCarryingValue": "71000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60000000", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-35000000", "operatingCashflow": "-4000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10000000", "cashflowFromInvestment": "-10000000", "stockBasedCompensation": "3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 786108720, "cost_of_revenue": 603822640, "gross_profit": 182286080, "ebit": 95415370, "ebitda": 150955660, "pretax_income": 61236730, "tax_provision": 27058090, "net_income": 34178640, "net_income_to_common": 34178640, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75000000, "total_current_assets": 1036000000, "total_assets": 2758000000, "short_term_debt": 21000000, "long_term_debt": 639000000, "total_debt": 660000000, "total_liabilities": 1683000000, "total_equity": 1075000000, "shares_outstanding": 124480000, "goodwill_and_intangibles": 458000000 }, "cash_flow": { "operating_cash_flow": 96000000, "capital_expenditure": 14000000, "free_cash_flow": 110000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254551, "ticker_id": 1219, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95415370", "ebitda": "150955660", "netIncome": "34178640", "grossProfit": "182286080", "depreciation": "None", "totalRevenue": "786108720", "costOfRevenue": "603822640", "interestIncome": "1000000", "incomeBeforeTax": "61236730", "interestExpense": "23000000", "operatingIncome": "101111810", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27058090", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "81174270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603822640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55540290", "sellingGeneralAndAdministrative": "4272330", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "423000000", "inventory": "323000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2758000000", "longTermDebt": "639000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "101000000", "totalLiabilities": "1683000000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "1036000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "594000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722000000", "currentAccountsPayable": "410000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707000000", "totalShareholderEquity": "1075000000", "capitalLeaseObligations": "68000000", "otherCurrentLiabilities": "21000000", "totalCurrentLiabilities": "926000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "757000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "124480000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "96000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 786108720, "cost_of_revenue": 603822640, "gross_profit": 182286080, "research_and_development": null, "selling_general_admin": 4272330, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95415370, "depreciation_amortisation": 55540290, "ebitda": 150955660, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 61236730, "tax_provision": 27058090, "effective_tax_rate": null, "net_income": 34178640, "net_income_continuing_ops": 24000000, "net_income_to_common": 34178640, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75000000, "short_term_investments": 5000000, "net_receivables": 594000000, "inventory": 323000000, "other_current_assets": null, "total_current_assets": 1036000000, "net_ppe": null, "goodwill": 423000000, "intangible_assets": 35000000, "goodwill_and_intangibles": 458000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1722000000, "total_assets": 2758000000, "short_term_debt": 21000000, "accounts_payable": 410000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 926000000, "long_term_debt": 639000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757000000, "total_liabilities": 1683000000, "total_debt": 660000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101000000, "total_equity": 1075000000, "shares_outstanding": 124480000, "operating_cash_flow": 96000000, "stock_based_compensation": -3000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26000000, "dividends_paid": 6000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86000000, "free_cash_flow": 110000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95415370", "ebitda": "150955660", "netIncome": "34178640", "grossProfit": "182286080", "depreciation": "None", "totalRevenue": "786108720", "costOfRevenue": "603822640", "interestIncome": "1000000", "incomeBeforeTax": "61236730", "interestExpense": "23000000", "operatingIncome": "101111810", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27058090", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "81174270", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603822640", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55540290", "sellingGeneralAndAdministrative": "4272330", "netIncomeFromContinuingOperations": "24000000" }, "balance": { "goodwill": "423000000", "inventory": "323000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2758000000", "longTermDebt": "639000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35000000", "reportedCurrency": "USD", "retainedEarnings": "101000000", "totalLiabilities": "1683000000", "otherCurrentAssets": "39000000", "totalCurrentAssets": "1036000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5000000", "currentNetReceivables": "594000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722000000", "currentAccountsPayable": "410000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707000000", "totalShareholderEquity": "1075000000", "capitalLeaseObligations": "68000000", "otherCurrentLiabilities": "21000000", "totalCurrentLiabilities": "926000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "757000000", "cashAndShortTermInvestments": "75000000", "commonStockSharesOutstanding": "124480000", "intangibleAssetsExcludingGoodwill": "35000000", "cashAndCashEquivalentsAtCarryingValue": "75000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24000000", "profitLoss": "None", "dividendPayout": "6000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-11000000", "operatingCashflow": "96000000", "capitalExpenditures": "14000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86000000", "cashflowFromInvestment": "-26000000", "stockBasedCompensation": "-3000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 806768490, "cost_of_revenue": 605435890, "gross_profit": 201332600, "ebit": 79094950, "ebitda": 143809000, "pretax_income": 30199890, "tax_provision": 8628540, "net_income": 21571350, "net_income_to_common": 21571350, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92000000, "total_current_assets": 1041000000, "total_assets": 2791000000, "short_term_debt": 22000000, "long_term_debt": 708000000, "total_debt": 730000000, "total_liabilities": 1742000000, "total_equity": 1049000000, "shares_outstanding": 124143000, "goodwill_and_intangibles": 459000000 }, "cash_flow": { "operating_cash_flow": 113000000, "capital_expenditure": 6000000, "free_cash_flow": 119000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254552, "ticker_id": 1219, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79094950", "ebitda": "143809000", "netIncome": "21571350", "grossProfit": "201332600", "depreciation": "None", "totalRevenue": "806768490", "costOfRevenue": "605435890", "interestIncome": "None", "incomeBeforeTax": "30199890", "interestExpense": "26238037", "operatingIncome": "71904500", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8628540", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "129428100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605435890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64714050", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "422000000", "inventory": "293000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2791000000", "longTermDebt": "708000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "80000000", "totalLiabilities": "1742000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "0", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750000000", "currentAccountsPayable": "395000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777000000", "totalShareholderEquity": "1049000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "911000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "124143000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "113000000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 806768490, "cost_of_revenue": 605435890, "gross_profit": 201332600, "research_and_development": null, "selling_general_admin": 43000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79094950, "depreciation_amortisation": 64714050, "ebitda": 143809000, "interest_expense": 26238037, "interest_income": null, "other_non_operating": null, "pretax_income": 30199890, "tax_provision": 8628540, "effective_tax_rate": null, "net_income": 21571350, "net_income_continuing_ops": 15000000, "net_income_to_common": 21571350, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92000000, "short_term_investments": 0, "net_receivables": 607000000, "inventory": 293000000, "other_current_assets": null, "total_current_assets": 1041000000, "net_ppe": null, "goodwill": 422000000, "intangible_assets": 37000000, "goodwill_and_intangibles": 459000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1750000000, "total_assets": 2791000000, "short_term_debt": 22000000, "accounts_payable": 395000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 911000000, "long_term_debt": 708000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 831000000, "total_liabilities": 1742000000, "total_debt": 730000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80000000, "total_equity": 1049000000, "shares_outstanding": 124143000, "operating_cash_flow": 113000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94000000, "free_cash_flow": 119000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79094950", "ebitda": "143809000", "netIncome": "21571350", "grossProfit": "201332600", "depreciation": "None", "totalRevenue": "806768490", "costOfRevenue": "605435890", "interestIncome": "None", "incomeBeforeTax": "30199890", "interestExpense": "26238037", "operatingIncome": "71904500", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8628540", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "129428100", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605435890", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64714050", "sellingGeneralAndAdministrative": "43000000", "netIncomeFromContinuingOperations": "15000000" }, "balance": { "goodwill": "422000000", "inventory": "293000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2791000000", "longTermDebt": "708000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37000000", "reportedCurrency": "USD", "retainedEarnings": "80000000", "totalLiabilities": "1742000000", "otherCurrentAssets": "49000000", "totalCurrentAssets": "1041000000", "currentLongTermDebt": "None", "longTermInvestments": "26000000", "shortTermInvestments": "0", "currentNetReceivables": "607000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750000000", "currentAccountsPayable": "395000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "777000000", "totalShareholderEquity": "1049000000", "capitalLeaseObligations": "69000000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "911000000", "otherNonCurrentLiabilities": "17000000", "totalNonCurrentLiabilities": "831000000", "cashAndShortTermInvestments": "92000000", "commonStockSharesOutstanding": "124143000", "intangibleAssetsExcludingGoodwill": "37000000", "cashAndCashEquivalentsAtCarryingValue": "92000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "34000000", "operatingCashflow": "113000000", "capitalExpenditures": "6000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94000000", "cashflowFromInvestment": "-20000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 815617100, "cost_of_revenue": 624266000, "gross_profit": 191351100, "ebit": 100425400, "ebitda": 165566200, "pretax_income": 69212100, "tax_provision": 28499100, "net_income": 40713000, "net_income_to_common": 40713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95000000, "total_current_assets": 1122000000, "total_assets": 2927000000, "short_term_debt": 22000000, "long_term_debt": 787000000, "total_debt": 809000000, "total_liabilities": 1870000000, "total_equity": 1057000000, "shares_outstanding": 124155000, "goodwill_and_intangibles": 473000000 }, "cash_flow": { "operating_cash_flow": 98000000, "capital_expenditure": 4000000, "free_cash_flow": 102000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254554, "ticker_id": 1219, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100425400", "ebitda": "165566200", "netIncome": "40713000", "grossProfit": "191351100", "depreciation": "None", "totalRevenue": "815617100", "costOfRevenue": "624266000", "interestIncome": "None", "incomeBeforeTax": "69212100", "interestExpense": "27762000", "operatingIncome": "77354700", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28499100", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "113996400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65140800", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "433000000", "inventory": "312000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2927000000", "longTermDebt": "787000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40000000", "reportedCurrency": "USD", "retainedEarnings": "68000000", "totalLiabilities": "1870000000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "1122000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "9999000", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805000000", "currentAccountsPayable": "463000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859000000", "totalShareholderEquity": "1057000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "37000000", "totalCurrentLiabilities": "944000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "926000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "124155000", "intangibleAssetsExcludingGoodwill": "40000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "98000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 815617100, "cost_of_revenue": 624266000, "gross_profit": 191351100, "research_and_development": null, "selling_general_admin": 82000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100425400, "depreciation_amortisation": 65140800, "ebitda": 165566200, "interest_expense": 27762000, "interest_income": null, "other_non_operating": null, "pretax_income": 69212100, "tax_provision": 28499100, "effective_tax_rate": null, "net_income": 40713000, "net_income_continuing_ops": 30000000, "net_income_to_common": 40713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95000000, "short_term_investments": 9999000, "net_receivables": 660000000, "inventory": 312000000, "other_current_assets": null, "total_current_assets": 1122000000, "net_ppe": null, "goodwill": 433000000, "intangible_assets": 40000000, "goodwill_and_intangibles": 473000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1805000000, "total_assets": 2927000000, "short_term_debt": 22000000, "accounts_payable": 463000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 944000000, "long_term_debt": 787000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 926000000, "total_liabilities": 1870000000, "total_debt": 809000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 68000000, "total_equity": 1057000000, "shares_outstanding": 124155000, "operating_cash_flow": 98000000, "stock_based_compensation": 5000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -114000000, "free_cash_flow": 102000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100425400", "ebitda": "165566200", "netIncome": "40713000", "grossProfit": "191351100", "depreciation": "None", "totalRevenue": "815617100", "costOfRevenue": "624266000", "interestIncome": "None", "incomeBeforeTax": "69212100", "interestExpense": "27762000", "operatingIncome": "77354700", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28499100", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "113996400", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65140800", "sellingGeneralAndAdministrative": "82000000", "netIncomeFromContinuingOperations": "30000000" }, "balance": { "goodwill": "433000000", "inventory": "312000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2927000000", "longTermDebt": "787000000", "shortTermDebt": "22000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40000000", "reportedCurrency": "USD", "retainedEarnings": "68000000", "totalLiabilities": "1870000000", "otherCurrentAssets": "55000000", "totalCurrentAssets": "1122000000", "currentLongTermDebt": "None", "longTermInvestments": "28000000", "shortTermInvestments": "9999000", "currentNetReceivables": "660000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1805000000", "currentAccountsPayable": "463000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "859000000", "totalShareholderEquity": "1057000000", "capitalLeaseObligations": "72000000", "otherCurrentLiabilities": "37000000", "totalCurrentLiabilities": "944000000", "otherNonCurrentLiabilities": "16000000", "totalNonCurrentLiabilities": "926000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "124155000", "intangibleAssetsExcludingGoodwill": "40000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7000000", "operatingCashflow": "98000000", "capitalExpenditures": "4000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-114000000", "cashflowFromInvestment": "-15000000", "stockBasedCompensation": "5000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 839724819, "cost_of_revenue": 653727140, "gross_profit": 185997680, "ebit": 75219651, "ebitda": 140865890, "pretax_income": 43764160, "tax_provision": 36926010, "net_income": 6838150, "net_income_to_common": 6838150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 126000000, "total_current_assets": 1127000000, "total_assets": 2939000000, "short_term_debt": 21000000, "long_term_debt": 889000000, "total_debt": 910000000, "total_liabilities": 1916000000, "total_equity": 1023000000, "shares_outstanding": 124116924, "goodwill_and_intangibles": 475000000 }, "cash_flow": { "operating_cash_flow": 12649913, "capital_expenditure": 10051281, "free_cash_flow": 22701194, "dividends_paid": 2992755, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254555, "ticker_id": 1219, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75219651", "ebitda": "140865890", "netIncome": "6838150", "grossProfit": "185997680", "depreciation": "None", "totalRevenue": "839724819", "costOfRevenue": "653727140", "interestIncome": "None", "incomeBeforeTax": "43764160", "interestExpense": "23000000", "operatingIncome": "79322540", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36926010", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "106675139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653727140", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65646239", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "430000000", "inventory": "302000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2939000000", "longTermDebt": "889000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "40000000", "totalLiabilities": "1916000000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "1127000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "648000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1812000000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960000000", "totalShareholderEquity": "1023000000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "33000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1029000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "124116924", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4998968", "profitLoss": "None", "dividendPayout": "2992755", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3014654", "operatingCashflow": "12649913", "capitalExpenditures": "10051281", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22263130", "cashflowFromInvestment": "-16927313", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2992755", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47990100", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839724819, "cost_of_revenue": 653727140, "gross_profit": 185997680, "research_and_development": null, "selling_general_admin": 75000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75219651, "depreciation_amortisation": 65646239, "ebitda": 140865890, "interest_expense": 23000000, "interest_income": null, "other_non_operating": null, "pretax_income": 43764160, "tax_provision": 36926010, "effective_tax_rate": null, "net_income": 6838150, "net_income_continuing_ops": 5000000, "net_income_to_common": 6838150, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 126000000, "short_term_investments": 0, "net_receivables": 648000000, "inventory": 302000000, "other_current_assets": null, "total_current_assets": 1127000000, "net_ppe": null, "goodwill": 430000000, "intangible_assets": 45000000, "goodwill_and_intangibles": 475000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1812000000, "total_assets": 2939000000, "short_term_debt": 21000000, "accounts_payable": 430000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887000000, "long_term_debt": 889000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1029000000, "total_liabilities": 1916000000, "total_debt": 910000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40000000, "total_equity": 1023000000, "shares_outstanding": 124116924, "operating_cash_flow": 12649913, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10051281, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16927313, "dividends_paid": 2992755, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22263130, "free_cash_flow": 22701194, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75219651", "ebitda": "140865890", "netIncome": "6838150", "grossProfit": "185997680", "depreciation": "None", "totalRevenue": "839724819", "costOfRevenue": "653727140", "interestIncome": "None", "incomeBeforeTax": "43764160", "interestExpense": "23000000", "operatingIncome": "79322540", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "36926010", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "106675139", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653727140", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65646239", "sellingGeneralAndAdministrative": "75000000", "netIncomeFromContinuingOperations": "5000000" }, "balance": { "goodwill": "430000000", "inventory": "302000000", "commonStock": "505000000", "currentDebt": "None", "investments": "None", "totalAssets": "2939000000", "longTermDebt": "889000000", "shortTermDebt": "21000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45000000", "reportedCurrency": "USD", "retainedEarnings": "40000000", "totalLiabilities": "1916000000", "otherCurrentAssets": "51000000", "totalCurrentAssets": "1127000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "648000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1812000000", "currentAccountsPayable": "430000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "960000000", "totalShareholderEquity": "1023000000", "capitalLeaseObligations": "71000000", "otherCurrentLiabilities": "33000000", "totalCurrentLiabilities": "887000000", "otherNonCurrentLiabilities": "15000000", "totalNonCurrentLiabilities": "1029000000", "cashAndShortTermInvestments": "126000000", "commonStockSharesOutstanding": "124116924", "intangibleAssetsExcludingGoodwill": "45000000", "cashAndCashEquivalentsAtCarryingValue": "126000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4998968", "profitLoss": "None", "dividendPayout": "2992755", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3014654", "operatingCashflow": "12649913", "capitalExpenditures": "10051281", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22263130", "cashflowFromInvestment": "-16927313", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2992755", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47990100", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 865772380, "cost_of_revenue": 747712510, "gross_profit": 118059870, "ebit": 4071030, "ebitda": 63779470, "pretax_income": -31211230, "tax_provision": -6785050, "net_income": -24426180, "net_income_to_common": -24426180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110000000, "total_current_assets": 1114000000, "total_assets": 2931000000, "short_term_debt": 59000000, "long_term_debt": 813000000, "total_debt": 872000000, "total_liabilities": 1906000000, "total_equity": 1025000000, "shares_outstanding": 123956865, "goodwill_and_intangibles": 477000000 }, "cash_flow": { "operating_cash_flow": 101000000, "capital_expenditure": 17000000, "free_cash_flow": 118000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254556, "ticker_id": 1219, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4071030", "ebitda": "63779470", "netIncome": "-24426180", "grossProfit": "118059870", "depreciation": "None", "totalRevenue": "865772380", "costOfRevenue": "747712510", "interestIncome": "None", "incomeBeforeTax": "-31211230", "interestExpense": "26000000", "operatingIncome": "10856080", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6785050", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "107203790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747712510", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59708440", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "428000000", "inventory": "300000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2931000000", "longTermDebt": "813000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "49000000", "reportedCurrency": "USD", "retainedEarnings": "38000000", "totalLiabilities": "1906000000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "1114000000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817000000", "currentAccountsPayable": "432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927000000", "totalShareholderEquity": "1025000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "38000000", "totalCurrentLiabilities": "957000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "949000000", "cashAndShortTermInvestments": "110000000", "commonStockSharesOutstanding": "123956865", "intangibleAssetsExcludingGoodwill": "49000000", "cashAndCashEquivalentsAtCarryingValue": "110000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "101000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 865772380, "cost_of_revenue": 747712510, "gross_profit": 118059870, "research_and_development": null, "selling_general_admin": 78000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4071030, "depreciation_amortisation": 59708440, "ebitda": 63779470, "interest_expense": 26000000, "interest_income": null, "other_non_operating": null, "pretax_income": -31211230, "tax_provision": -6785050, "effective_tax_rate": null, "net_income": -24426180, "net_income_continuing_ops": -18000000, "net_income_to_common": -24426180, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110000000, "short_term_investments": 0, "net_receivables": 651000000, "inventory": 300000000, "other_current_assets": null, "total_current_assets": 1114000000, "net_ppe": null, "goodwill": 428000000, "intangible_assets": 49000000, "goodwill_and_intangibles": 477000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1817000000, "total_assets": 2931000000, "short_term_debt": 59000000, "accounts_payable": 432000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 957000000, "long_term_debt": 813000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 949000000, "total_liabilities": 1906000000, "total_debt": 872000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38000000, "total_equity": 1025000000, "shares_outstanding": 123956865, "operating_cash_flow": 101000000, "stock_based_compensation": 6000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000000, "dividends_paid": 2000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78000000, "free_cash_flow": 118000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4071030", "ebitda": "63779470", "netIncome": "-24426180", "grossProfit": "118059870", "depreciation": "None", "totalRevenue": "865772380", "costOfRevenue": "747712510", "interestIncome": "None", "incomeBeforeTax": "-31211230", "interestExpense": "26000000", "operatingIncome": "10856080", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6785050", "reportedCurrency": "USD", "netInterestIncome": "-26000000", "nonInterestIncome": "None", "operatingExpenses": "107203790", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "747712510", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59708440", "sellingGeneralAndAdministrative": "78000000", "netIncomeFromContinuingOperations": "-18000000" }, "balance": { "goodwill": "428000000", "inventory": "300000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2931000000", "longTermDebt": "813000000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "49000000", "reportedCurrency": "USD", "retainedEarnings": "38000000", "totalLiabilities": "1906000000", "otherCurrentAssets": "53000000", "totalCurrentAssets": "1114000000", "currentLongTermDebt": "40000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "651000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817000000", "currentAccountsPayable": "432000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "927000000", "totalShareholderEquity": "1025000000", "capitalLeaseObligations": "74000000", "otherCurrentLiabilities": "38000000", "totalCurrentLiabilities": "957000000", "otherNonCurrentLiabilities": "14000000", "totalNonCurrentLiabilities": "949000000", "cashAndShortTermInvestments": "110000000", "commonStockSharesOutstanding": "123956865", "intangibleAssetsExcludingGoodwill": "49000000", "cashAndCashEquivalentsAtCarryingValue": "110000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18000000", "profitLoss": "None", "dividendPayout": "2000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4000000", "operatingCashflow": "101000000", "capitalExpenditures": "17000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78000000", "cashflowFromInvestment": "-7000000", "stockBasedCompensation": "6000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44000000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 632790404, "cost_of_revenue": 501624122, "gross_profit": 131166282, "ebit": -45143082, "ebitda": 11456053, "pretax_income": -76025292, "tax_provision": 19666033, "net_income": -95691325, "net_income_to_common": -95691325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95000000, "total_current_assets": 1083000000, "total_assets": 2958000000, "short_term_debt": 59000000, "long_term_debt": 1162014000, "total_debt": 1221014000, "total_liabilities": 1904000000, "total_equity": 1054000000, "shares_outstanding": 123939533, "goodwill_and_intangibles": 488000000 }, "cash_flow": { "operating_cash_flow": 157674655, "capital_expenditure": 17860524, "free_cash_flow": 175535179, "dividends_paid": 2336686, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254557, "ticker_id": 1219, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45143082", "ebitda": "11456053", "netIncome": "-95691325", "grossProfit": "131166282", "depreciation": "None", "totalRevenue": "632790404", "costOfRevenue": "501624122", "interestIncome": "4371000", "incomeBeforeTax": "-76025292", "interestExpense": "28719287", "operatingIncome": "31289301", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19666033", "reportedCurrency": "CAD", "netInterestIncome": "-33693000", "nonInterestIncome": "None", "operatingExpenses": "99876981", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501624122", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56599135", "sellingGeneralAndAdministrative": "65619000", "netIncomeFromContinuingOperations": "-127339000" }, "balance": { "goodwill": "433000000", "inventory": "294000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2958000000", "longTermDebt": "1162014000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000000", "reportedCurrency": "CAD", "retainedEarnings": "58000000", "totalLiabilities": "1904000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1083000000", "currentLongTermDebt": "52904000", "longTermInvestments": "37544000", "shortTermInvestments": "11000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995000000", "totalShareholderEquity": "1054000000", "capitalLeaseObligations": "100712000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "868000000", "otherNonCurrentLiabilities": "18070000", "totalNonCurrentLiabilities": "1036000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "123939533", "intangibleAssetsExcludingGoodwill": "55000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96077275", "profitLoss": "None", "dividendPayout": "2336686", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "52563751", "operatingCashflow": "157674655", "capitalExpenditures": "17860524", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131447480", "cashflowFromInvestment": "-28482374", "stockBasedCompensation": "-658708.29", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2336686", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3935000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53072284", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 632790404, "cost_of_revenue": 501624122, "gross_profit": 131166282, "research_and_development": null, "selling_general_admin": 65619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45143082, "depreciation_amortisation": 56599135, "ebitda": 11456053, "interest_expense": 28719287, "interest_income": null, "other_non_operating": null, "pretax_income": -76025292, "tax_provision": 19666033, "effective_tax_rate": null, "net_income": -95691325, "net_income_continuing_ops": -127339000, "net_income_to_common": -95691325, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95000000, "short_term_investments": 11000000, "net_receivables": 618000000, "inventory": 294000000, "other_current_assets": null, "total_current_assets": 1083000000, "net_ppe": null, "goodwill": 433000000, "intangible_assets": 55000000, "goodwill_and_intangibles": 488000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875000000, "total_assets": 2958000000, "short_term_debt": 59000000, "accounts_payable": 416000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 868000000, "long_term_debt": 1162014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1036000000, "total_liabilities": 1904000000, "total_debt": 1221014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58000000, "total_equity": 1054000000, "shares_outstanding": 123939533, "operating_cash_flow": 157674655, "stock_based_compensation": -658708.29, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17860524, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28482374, "dividends_paid": 2336686, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131447480, "free_cash_flow": 175535179, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45143082", "ebitda": "11456053", "netIncome": "-95691325", "grossProfit": "131166282", "depreciation": "None", "totalRevenue": "632790404", "costOfRevenue": "501624122", "interestIncome": "4371000", "incomeBeforeTax": "-76025292", "interestExpense": "28719287", "operatingIncome": "31289301", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "19666033", "reportedCurrency": "CAD", "netInterestIncome": "-33693000", "nonInterestIncome": "None", "operatingExpenses": "99876981", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501624122", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56599135", "sellingGeneralAndAdministrative": "65619000", "netIncomeFromContinuingOperations": "-127339000" }, "balance": { "goodwill": "433000000", "inventory": "294000000", "commonStock": "504000000", "currentDebt": "None", "investments": "None", "totalAssets": "2958000000", "longTermDebt": "1162014000", "shortTermDebt": "59000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "55000000", "reportedCurrency": "CAD", "retainedEarnings": "58000000", "totalLiabilities": "1904000000", "otherCurrentAssets": "65000000", "totalCurrentAssets": "1083000000", "currentLongTermDebt": "52904000", "longTermInvestments": "37544000", "shortTermInvestments": "11000000", "currentNetReceivables": "618000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995000000", "totalShareholderEquity": "1054000000", "capitalLeaseObligations": "100712000", "otherCurrentLiabilities": "40000000", "totalCurrentLiabilities": "868000000", "otherNonCurrentLiabilities": "18070000", "totalNonCurrentLiabilities": "1036000000", "cashAndShortTermInvestments": "95000000", "commonStockSharesOutstanding": "123939533", "intangibleAssetsExcludingGoodwill": "55000000", "cashAndCashEquivalentsAtCarryingValue": "95000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-96077275", "profitLoss": "None", "dividendPayout": "2336686", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "52563751", "operatingCashflow": "157674655", "capitalExpenditures": "17860524", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131447480", "cashflowFromInvestment": "-28482374", "stockBasedCompensation": "-658708.29", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2336686", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3935000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53072284", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 580000000, "cost_of_revenue": 470000000, "gross_profit": 110000000, "ebit": 35000000, "ebitda": 88000000, "pretax_income": 447000, "tax_provision": -4000000, "net_income": 4000000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120300086, "total_current_assets": 1058118722, "total_assets": 3092237587, "short_term_debt": 57990694, "long_term_debt": 1349346000, "total_debt": 1407336694, "total_liabilities": 1953509290, "total_equity": 1138728297, "shares_outstanding": 124106107, "goodwill_and_intangibles": 552146401 }, "cash_flow": { "operating_cash_flow": 70867000, "capital_expenditure": 25694000, "free_cash_flow": 96561000, "dividends_paid": 3095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254559, "ticker_id": 1219, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35000000", "ebitda": "88000000", "netIncome": "4000000", "grossProfit": "110000000", "depreciation": "None", "totalRevenue": "580000000", "costOfRevenue": "470000000", "interestIncome": "8509000", "incomeBeforeTax": "447000", "interestExpense": "29957061", "operatingIncome": "24000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "CAD", "netInterestIncome": "-32188000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "114850000", "netIncomeFromContinuingOperations": "5714000" }, "balance": { "goodwill": "491125920", "inventory": "307011851", "commonStock": "435312609", "currentDebt": "None", "investments": "None", "totalAssets": "3092237587", "longTermDebt": "1349346000", "shortTermDebt": "57990694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61020481", "reportedCurrency": "CAD", "retainedEarnings": "126115276", "totalLiabilities": "1953509290", "otherCurrentAssets": "45596242", "totalCurrentAssets": "1058118722", "currentLongTermDebt": "54080000", "longTermInvestments": "37155000", "shortTermInvestments": "7840937", "currentNetReceivables": "577369604", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2034118865", "currentAccountsPayable": "442862051", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1447768000", "shortLongTermDebtTotal": "1113631704", "totalShareholderEquity": "1138728297", "capitalLeaseObligations": "109455000", "otherCurrentLiabilities": "-6115305", "totalCurrentLiabilities": "806715545", "otherNonCurrentLiabilities": "19245000", "totalNonCurrentLiabilities": "1146793745", "cashAndShortTermInvestments": "120300086", "commonStockSharesOutstanding": "124106107", "intangibleAssetsExcludingGoodwill": "61020481", "cashAndCashEquivalentsAtCarryingValue": "120300086", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5714000", "profitLoss": "None", "dividendPayout": "3095000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-8537000", "operatingCashflow": "70867000", "capitalExpenditures": "25694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50488000", "cashflowFromInvestment": "-30401000", "stockBasedCompensation": "-799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 580000000, "cost_of_revenue": 470000000, "gross_profit": 110000000, "research_and_development": null, "selling_general_admin": 114850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35000000, "depreciation_amortisation": 53000000, "ebitda": 88000000, "interest_expense": 29957061, "interest_income": null, "other_non_operating": null, "pretax_income": 447000, "tax_provision": -4000000, "effective_tax_rate": null, "net_income": 4000000, "net_income_continuing_ops": 5714000, "net_income_to_common": 4000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120300086, "short_term_investments": 7840937, "net_receivables": 577369604, "inventory": 307011851, "other_current_assets": null, "total_current_assets": 1058118722, "net_ppe": null, "goodwill": 491125920, "intangible_assets": 61020481, "goodwill_and_intangibles": 552146401, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2034118865, "total_assets": 3092237587, "short_term_debt": 57990694, "accounts_payable": 442862051, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 806715545, "long_term_debt": 1349346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1146793745, "total_liabilities": 1953509290, "total_debt": 1407336694, "preferred_stock": null, "minority_interest": null, "retained_earnings": 126115276, "total_equity": 1138728297, "shares_outstanding": 124106107, "operating_cash_flow": 70867000, "stock_based_compensation": -799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25694000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30401000, "dividends_paid": 3095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50488000, "free_cash_flow": 96561000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35000000", "ebitda": "88000000", "netIncome": "4000000", "grossProfit": "110000000", "depreciation": "None", "totalRevenue": "580000000", "costOfRevenue": "470000000", "interestIncome": "8509000", "incomeBeforeTax": "447000", "interestExpense": "29957061", "operatingIncome": "24000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4000000", "reportedCurrency": "CAD", "netInterestIncome": "-32188000", "nonInterestIncome": "None", "operatingExpenses": "86000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53000000", "sellingGeneralAndAdministrative": "114850000", "netIncomeFromContinuingOperations": "5714000" }, "balance": { "goodwill": "491125920", "inventory": "307011851", "commonStock": "435312609", "currentDebt": "None", "investments": "None", "totalAssets": "3092237587", "longTermDebt": "1349346000", "shortTermDebt": "57990694", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61020481", "reportedCurrency": "CAD", "retainedEarnings": "126115276", "totalLiabilities": "1953509290", "otherCurrentAssets": "45596242", "totalCurrentAssets": "1058118722", "currentLongTermDebt": "54080000", "longTermInvestments": "37155000", "shortTermInvestments": "7840937", "currentNetReceivables": "577369604", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2034118865", "currentAccountsPayable": "442862051", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1447768000", "shortLongTermDebtTotal": "1113631704", "totalShareholderEquity": "1138728297", "capitalLeaseObligations": "109455000", "otherCurrentLiabilities": "-6115305", "totalCurrentLiabilities": "806715545", "otherNonCurrentLiabilities": "19245000", "totalNonCurrentLiabilities": "1146793745", "cashAndShortTermInvestments": "120300086", "commonStockSharesOutstanding": "124106107", "intangibleAssetsExcludingGoodwill": "61020481", "cashAndCashEquivalentsAtCarryingValue": "120300086", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5714000", "profitLoss": "None", "dividendPayout": "3095000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-8537000", "operatingCashflow": "70867000", "capitalExpenditures": "25694000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50488000", "cashflowFromInvestment": "-30401000", "stockBasedCompensation": "-799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-749000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71125000", "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": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "income_statement": { "revenue": 579000000, "cost_of_revenue": 470000000, "gross_profit": 109000000, "ebit": 36000000, "ebitda": 83000000, "pretax_income": 13000000, "tax_provision": 15000000, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131400637, "total_current_assets": 1052934940, "total_assets": 3141346495, "short_term_debt": 55784108, "long_term_debt": 1355344000, "total_debt": 1411128108, "total_liabilities": 1992646510, "total_equity": 1148699984, "shares_outstanding": 123768301, "goodwill_and_intangibles": 575462354 }, "cash_flow": { "operating_cash_flow": -3984000, "capital_expenditure": 35260000, "free_cash_flow": 31276000, "dividends_paid": 3093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 254560, "ticker_id": 1219, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:43:32.105602+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36000000", "ebitda": "83000000", "netIncome": "-2000000", "grossProfit": "109000000", "depreciation": "None", "totalRevenue": "579000000", "costOfRevenue": "470000000", "interestIncome": "8736000", "incomeBeforeTax": "13000000", "interestExpense": "29554374", "operatingIncome": "35000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "CAD", "netInterestIncome": "-30440000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "56691000", "netIncomeFromContinuingOperations": "-2823000" }, "balance": { "goodwill": "506873061", "inventory": "308204084", "commonStock": "445353250", "currentDebt": "None", "investments": "None", "totalAssets": "3141346495", "longTermDebt": "1355344000", "shortTermDebt": "55784108", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68589293", "reportedCurrency": "CAD", "retainedEarnings": "127177506", "totalLiabilities": "1992646510", "otherCurrentAssets": "42325611", "totalCurrentAssets": "1052934940", "currentLongTermDebt": "52960000", "longTermInvestments": "35917000", "shortTermInvestments": "None", "currentNetReceivables": "571004605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2088411555", "currentAccountsPayable": "446980491", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433993000", "shortLongTermDebtTotal": "1133696477", "totalShareholderEquity": "1148699984", "capitalLeaseObligations": "94475000", "otherCurrentLiabilities": "-7063268", "totalCurrentLiabilities": "817755266", "otherNonCurrentLiabilities": "22799000", "totalNonCurrentLiabilities": "1174891244", "cashAndShortTermInvestments": "131400637", "commonStockSharesOutstanding": "123768301", "intangibleAssetsExcludingGoodwill": "68589293", "cashAndCashEquivalentsAtCarryingValue": "131400637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2823000", "profitLoss": "None", "dividendPayout": "3093000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-21720000", "operatingCashflow": "-3984000", "capitalExpenditures": "35260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32406000", "cashflowFromInvestment": "-46656000", "stockBasedCompensation": "6369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 579000000, "cost_of_revenue": 470000000, "gross_profit": 109000000, "research_and_development": null, "selling_general_admin": 56691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36000000, "depreciation_amortisation": 47000000, "ebitda": 83000000, "interest_expense": 29554374, "interest_income": null, "other_non_operating": null, "pretax_income": 13000000, "tax_provision": 15000000, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": -2823000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131400637, "short_term_investments": null, "net_receivables": 571004605, "inventory": 308204084, "other_current_assets": null, "total_current_assets": 1052934940, "net_ppe": null, "goodwill": 506873061, "intangible_assets": 68589293, "goodwill_and_intangibles": 575462354, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2088411555, "total_assets": 3141346495, "short_term_debt": 55784108, "accounts_payable": 446980491, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 817755266, "long_term_debt": 1355344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1174891244, "total_liabilities": 1992646510, "total_debt": 1411128108, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127177506, "total_equity": 1148699984, "shares_outstanding": 123768301, "operating_cash_flow": -3984000, "stock_based_compensation": 6369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46656000, "dividends_paid": 3093000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32406000, "free_cash_flow": 31276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36000000", "ebitda": "83000000", "netIncome": "-2000000", "grossProfit": "109000000", "depreciation": "None", "totalRevenue": "579000000", "costOfRevenue": "470000000", "interestIncome": "8736000", "incomeBeforeTax": "13000000", "interestExpense": "29554374", "operatingIncome": "35000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15000000", "reportedCurrency": "CAD", "netInterestIncome": "-30440000", "nonInterestIncome": "None", "operatingExpenses": "74000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "470000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47000000", "sellingGeneralAndAdministrative": "56691000", "netIncomeFromContinuingOperations": "-2823000" }, "balance": { "goodwill": "506873061", "inventory": "308204084", "commonStock": "445353250", "currentDebt": "None", "investments": "None", "totalAssets": "3141346495", "longTermDebt": "1355344000", "shortTermDebt": "55784108", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "68589293", "reportedCurrency": "CAD", "retainedEarnings": "127177506", "totalLiabilities": "1992646510", "otherCurrentAssets": "42325611", "totalCurrentAssets": "1052934940", "currentLongTermDebt": "52960000", "longTermInvestments": "35917000", "shortTermInvestments": "None", "currentNetReceivables": "571004605", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2088411555", "currentAccountsPayable": "446980491", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1433993000", "shortLongTermDebtTotal": "1133696477", "totalShareholderEquity": "1148699984", "capitalLeaseObligations": "94475000", "otherCurrentLiabilities": "-7063268", "totalCurrentLiabilities": "817755266", "otherNonCurrentLiabilities": "22799000", "totalNonCurrentLiabilities": "1174891244", "cashAndShortTermInvestments": "131400637", "commonStockSharesOutstanding": "123768301", "intangibleAssetsExcludingGoodwill": "68589293", "cashAndCashEquivalentsAtCarryingValue": "131400637", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2823000", "profitLoss": "None", "dividendPayout": "3093000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-21720000", "operatingCashflow": "-3984000", "capitalExpenditures": "35260000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32406000", "cashflowFromInvestment": "-46656000", "stockBasedCompensation": "6369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3093000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-372000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }