{ "ticker": { "uuid": "424a6d17-b838-4369-9d61-17d8023745fe", "symbol": "ANDE", "name": "The Andersons Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/424a6d17-b838-4369-9d61-17d8023745fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/424a6d17-b838-4369-9d61-17d8023745fe/" }, "ticker_metadata": { "id": 4785, "uuid": "424a6d17-b838-4369-9d61-17d8023745fe", "symbol": "ANDE", "name": "The Andersons Inc", "asset_type": "equity", "market_cap": 2403876000, "stock_exchange_id": 2, "industry": "Food Distribution", "sector": "Consumer Defensive", "description": "Andersons, Inc., an agricultural company, operates in the commerce, ethanol, plant nutrients, and railroad sectors in the United States and internationally. The company is headquartered in Maumee, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "424a6d17-b838-4369-9d61-17d8023745fe", "symbol": "ANDE", "name": "The Andersons Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/424a6d17-b838-4369-9d61-17d8023745fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/424a6d17-b838-4369-9d61-17d8023745fe/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.71, "quality": 0.15, "momentum": 0.93, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 72.81, "market_cap": 2488937040, "pe_ratio": 19.3515, "earnings_yield": 0.0517, "ebitda_to_ev": 0.1012, "shareholder_yield": 0.0108, "roe": 0.1014, "piotroski_f_score": 6, "momentum_12_1": 1.0951, "volatility_252d": 0.3515 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "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": "2026-06-07T06:50:59.658440+00:00", "batch_id": "" }, "size": { "price_close": 72.81, "market_cap": 2488937040, "market_cap_usd": 2488937040, "enterprise_value": 3725587040, "shares_outstanding": 34184000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.3515, "pb_ratio": 1.962, "ptbv_ratio": 2.3106, "ps_ratio": 0.2267, "pcf_ratio": 18.6657, "pfcf_ratio": 6.6974, "ev_ebitda": 9.8825, "ev_ebit": 15.2754, "ev_sales": 0.3394, "ev_fcf": 10.025, "earnings_yield": 0.0517, "fcf_yield": 0.0998, "price_to_sales": 0.2267, "price_to_book": 1.962, "price_to_cashflow": 18.6657, "ebitda_to_ev": 0.1012, "sales_yield": 2.9464 }, "yield": { "dividend_yield": 0.0108, "buyback_yield": 0, "shareholder_yield": 0.0108, "debt_paydown_yield": null, "total_yield": 0.0108 }, "quality": { "gross_margin": 0.0725, "operating_margin": 0.0222, "net_margin": 0.0117, "ebitda_margin": 0.0343, "fcf_margin": 0.0339, "roe": 0.1014, "roa": 0.0328, "roic": 0.081, "roc_greenblatt": null, "asset_turnover": 2.8002, "cash_conversion": 2.8894, "accruals_ratio": -0.0012, "sbc_to_revenue": 0.0015, "piotroski_f_score": 6, "altman_z_score": 4.1681, "earnings_stability_5y": 0.7152, "revenue_stability_5y": 0.2831, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.203, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0577, "net_debt_to_ebitda": 3.2803, "debt_to_assets": 0.3339, "interest_coverage": 4.5163, "current_ratio": 1.367, "quick_ratio": 0.6193, "net_debt": 1236650000, "local_beta": 0.0023, "volatility_252d": 0.3515, "volatility_60d": 0.7997, "max_drawdown_12m": -0.1078, "risk_adjusted_momentum": 3.1153 }, "growth": { "revenue_growth_1y": -0.0198, "revenue_growth_3y_cagr": -0.1403, "revenue_growth_5y_cagr": 0.0642, "eps_growth_1y": 0.1831, "eps_growth_3y_cagr": -0.0995, "eps_growth_5y_cagr": 0.6549, "fcf_growth_1y": -0.0473, "book_value_growth_1y": -0.0847, "revenue_growth": -0.0198, "earnings_growth": 0.1831 }, "momentum": { "price_return_1m": 0.019, "price_return_3m": 0.1399, "price_return_6m": 0.4654, "price_return_9m": 0.7788, "price_return_12m": 1.135, "price_return_12m_ex1m": 1.0951, "momentum_6m": 0.4654, "momentum_12m": 1.135, "momentum_12_1": 1.0951, "distance_from_52w_high": -0.0798, "distance_from_52w_low": 1.1228, "relative_strength": 0.9771 }, "raw_ttm": { "revenue_ttm": 10977096000, "gross_profit_ttm": 795662000, "ebit_ttm": 243895000, "ebitda_ttm": 376990000, "net_income_ttm": 128617000, "eps_diluted_ttm": 3.7625, "operating_cash_flow_ttm": 133343000, "capital_expenditure_ttm": 238287000, "fcf_ttm": 371630000, "dividends_paid_ttm": 27001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54003000, "cash_and_equivalents": 72398000, "total_current_assets": 2557105000, "total_current_liabilities": 1870630000, "net_ppe": null, "total_assets": 3920176000, "total_debt": 1309048000, "total_equity": 1268543000, "net_working_capital": 1354062000, "book_value_per_share": 37.1093, "retained_earnings": 1065185999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077177000, "tangible_book_per_share": 31.5111 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 51, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 6, "rank_pcf": 74, "rank_ev_ebitda": 38, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 40, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 44, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 94, "rank_fcf_margin": 83, "rank_piotroski": 32, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10 }, "composites": { "value_composite": 29, "quality_composite": 85, "momentum_composite": 7, "growth_composite": 25, "yield_composite": 31, "svqf_composite": 76, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.3263, "os_score": 0.76, "value_percentile": 0.71, "quality_percentile": 0.15, "momentum_percentile": 0.93, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 5, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": true, "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": 2973, "ticker_id": 4785, "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": "2026-06-07T06:50:59.658440+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.81, "market_cap": 2488937040, "market_cap_usd": 2488937040, "enterprise_value": 3725587040, "shares_outstanding": 34184000, "fx_rate_to_usd": null, "pe_ratio": 19.35154015, "pb_ratio": 1.96204389, "ptbv_ratio": 2.31061101, "ps_ratio": 0.22673912, "pcf_ratio": 18.66567454, "pfcf_ratio": 6.69735231, "ev_ebitda": 9.88245587, "ev_ebit": 15.27537276, "ev_sales": 0.33939642, "ev_fcf": 10.02499002, "earnings_yield": 0.05167547, "fcf_yield": 0.09975072, "dividend_yield": 0.01084841, "buyback_yield": 0, "shareholder_yield": 0.01084841, "debt_paydown_yield": null, "total_yield": 0.01084841, "gross_margin": 0.07248383, "operating_margin": 0.02221854, "net_margin": 0.01171685, "ebitda_margin": 0.03434333, "fcf_margin": 0.03385504, "roe": 0.10138955, "roa": 0.03280899, "roic": 0.08104234, "roc_greenblatt": null, "asset_turnover": 2.80015387, "cash_conversion": 2.88943141, "accruals_ratio": -0.00120556, "sbc_to_revenue": 0.00154722, "debt_to_equity": 2.05773947, "net_debt_to_ebitda": 3.28032574, "debt_to_assets": 0.33392582, "interest_coverage": 4.51632317, "current_ratio": 1.3669753, "quick_ratio": 0.61926677, "net_debt": 1236650000, "revenue_growth_1y": -0.01976465, "revenue_growth_3y_cagr": -0.14028589, "revenue_growth_5y_cagr": 0.06422198, "eps_growth_1y": 0.18306581, "eps_growth_3y_cagr": -0.09951151, "eps_growth_5y_cagr": 0.65494403, "fcf_growth_1y": -0.04728089, "book_value_growth_1y": -0.08468195, "piotroski_f_score": 6, "altman_z_score": 4.16810377, "earnings_stability_5y": 0.715232, "revenue_stability_5y": 0.283051, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01903429, "price_return_3m": 0.13989508, "price_return_6m": 0.46541748, "price_return_9m": 0.77876476, "price_return_12m": 1.13502157, "price_return_12m_ex1m": 1.09514203, "distance_from_52w_high": -0.07975228, "distance_from_52w_low": 1.12282717, "relative_strength": 0.97708052, "local_beta": 0.0023, "volatility_252d": 0.351541, "volatility_60d": 0.799695, "max_drawdown_12m": -0.10781092, "revenue_ttm": 10977096000, "gross_profit_ttm": 795662000, "ebit_ttm": 243895000, "ebitda_ttm": 376990000, "net_income_ttm": 128617000, "eps_diluted_ttm": 3.76249122, "operating_cash_flow_ttm": 133343000, "capital_expenditure_ttm": 238287000, "fcf_ttm": 371630000, "dividends_paid_ttm": 27001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54003000, "cash_and_equivalents": 72398000, "total_current_assets": 2557105000, "total_current_liabilities": 1870630000, "net_ppe": null, "total_assets": 3920176000, "total_debt": 1309048000, "total_equity": 1268543000, "net_working_capital": 1354062000, "book_value_per_share": 37.10926164, "retained_earnings": 1065185999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077177000, "tangible_book_per_share": 31.51114557, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 51, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 6, "rank_pcf": 74, "rank_ev_ebitda": 38, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 40, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 44, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 94, "rank_fcf_margin": 83, "rank_piotroski": 32, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 29, "quality_composite": 85, "momentum_composite": 7, "growth_composite": 25, "yield_composite": 31, "svqf_composite": 76, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 5, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 72.81, "os": 0.76, "value": 0.71, "quality": 0.15, "momentum": 0.93, "confidence": 1, "coverage": 1, "pe_ratio": 19.3515, "earnings_yield": 0.0517, "shareholder_yield": 0.0108, "roe": 0.1014, "momentum_12_1": 1.0951, "complete_fields": { "id": 2973, "ticker_id": 4785, "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": "2026-06-07T06:50:59.658440+00:00", "batch_id": "", "os_score_delta": null, "price_close": 72.81, "market_cap": 2488937040, "market_cap_usd": 2488937040, "enterprise_value": 3725587040, "shares_outstanding": 34184000, "fx_rate_to_usd": null, "pe_ratio": 19.35154015, "pb_ratio": 1.96204389, "ptbv_ratio": 2.31061101, "ps_ratio": 0.22673912, "pcf_ratio": 18.66567454, "pfcf_ratio": 6.69735231, "ev_ebitda": 9.88245587, "ev_ebit": 15.27537276, "ev_sales": 0.33939642, "ev_fcf": 10.02499002, "earnings_yield": 0.05167547, "fcf_yield": 0.09975072, "dividend_yield": 0.01084841, "buyback_yield": 0, "shareholder_yield": 0.01084841, "debt_paydown_yield": null, "total_yield": 0.01084841, "gross_margin": 0.07248383, "operating_margin": 0.02221854, "net_margin": 0.01171685, "ebitda_margin": 0.03434333, "fcf_margin": 0.03385504, "roe": 0.10138955, "roa": 0.03280899, "roic": 0.08104234, "roc_greenblatt": null, "asset_turnover": 2.80015387, "cash_conversion": 2.88943141, "accruals_ratio": -0.00120556, "sbc_to_revenue": 0.00154722, "debt_to_equity": 2.05773947, "net_debt_to_ebitda": 3.28032574, "debt_to_assets": 0.33392582, "interest_coverage": 4.51632317, "current_ratio": 1.3669753, "quick_ratio": 0.61926677, "net_debt": 1236650000, "revenue_growth_1y": -0.01976465, "revenue_growth_3y_cagr": -0.14028589, "revenue_growth_5y_cagr": 0.06422198, "eps_growth_1y": 0.18306581, "eps_growth_3y_cagr": -0.09951151, "eps_growth_5y_cagr": 0.65494403, "fcf_growth_1y": -0.04728089, "book_value_growth_1y": -0.08468195, "piotroski_f_score": 6, "altman_z_score": 4.16810377, "earnings_stability_5y": 0.715232, "revenue_stability_5y": 0.283051, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01903429, "price_return_3m": 0.13989508, "price_return_6m": 0.46541748, "price_return_9m": 0.77876476, "price_return_12m": 1.13502157, "price_return_12m_ex1m": 1.09514203, "distance_from_52w_high": -0.07975228, "distance_from_52w_low": 1.12282717, "relative_strength": 0.97708052, "local_beta": 0.0023, "volatility_252d": 0.351541, "volatility_60d": 0.799695, "max_drawdown_12m": -0.10781092, "revenue_ttm": 10977096000, "gross_profit_ttm": 795662000, "ebit_ttm": 243895000, "ebitda_ttm": 376990000, "net_income_ttm": 128617000, "eps_diluted_ttm": 3.76249122, "operating_cash_flow_ttm": 133343000, "capital_expenditure_ttm": 238287000, "fcf_ttm": 371630000, "dividends_paid_ttm": 27001000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 54003000, "cash_and_equivalents": 72398000, "total_current_assets": 2557105000, "total_current_liabilities": 1870630000, "net_ppe": null, "total_assets": 3920176000, "total_debt": 1309048000, "total_equity": 1268543000, "net_working_capital": 1354062000, "book_value_per_share": 37.10926164, "retained_earnings": 1065185999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1077177000, "tangible_book_per_share": 31.51114557, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 51, "rank_pb": 48, "rank_ptbv": 47, "rank_ps": 6, "rank_pcf": 74, "rank_ev_ebitda": 38, "rank_ev_ebit": 58, "rank_earnings_yield": 51, "rank_fcf_yield": 40, "rank_dividend_yield": 44, "rank_shareholder_yield": 45, "rank_total_yield": 45, "rank_roe": 44, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 94, "rank_fcf_margin": 83, "rank_piotroski": 32, "rank_accruals": 81, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 80, "rank_momentum_12m": 10, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 10, "value_composite": 29, "quality_composite": 85, "momentum_composite": 7, "growth_composite": 25, "yield_composite": 31, "svqf_composite": 76, "vc1_composite": 27, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 5, "tiny_titans_rank": null, "all_cap_buyback_rank": 41, "small_cap_core_rank": 33, "is_cornerstone_value": false, "is_cornerstone_growth": true, "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 11008928000, "cost_of_revenue": 10295277000, "gross_profit": 713651000, "ebit": 188628000, "ebitda": 321951000, "pretax_income": 141469000, "tax_provision": 22168000, "net_income": 95713000, "net_income_to_common": 95713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98283000, "total_current_assets": 2376409000, "total_assets": 3712832000, "short_term_debt": 339876000, "long_term_debt": 560016000, "total_debt": 899892000, "total_liabilities": 2422597000, "total_equity": 1244779000, "shares_outstanding": 34184000, "goodwill_and_intangibles": 191366000 }, "cash_flow": { "operating_cash_flow": 176998000, "capital_expenditure": 233123000, "free_cash_flow": 410121000, "dividends_paid": 26848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15898, "ticker_id": 4785, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188628000", "ebitda": "321951000", "netIncome": "95713000", "grossProfit": "713651000", "depreciation": "None", "totalRevenue": "11008928000", "costOfRevenue": "10295277000", "interestIncome": "7197000", "incomeBeforeTax": "141469000", "interestExpense": "47159000", "operatingIncome": "128417000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22168000", "reportedCurrency": "USD", "netInterestIncome": "-39962000", "nonInterestIncome": "None", "operatingExpenses": "585234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10295277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133323000", "sellingGeneralAndAdministrative": "603363000", "netIncomeFromContinuingOperations": "119301000" }, "balance": { "goodwill": "127856000", "inventory": "1365121000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3712832000", "longTermDebt": "560016000", "shortTermDebt": "339876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "63510000", "reportedCurrency": "USD", "retainedEarnings": "1038953000", "totalLiabilities": "2422597000", "otherCurrentAssets": "260533000", "totalCurrentAssets": "2376409000", "currentLongTermDebt": "312795000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336422999", "currentAccountsPayable": "918691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1042982000", "totalShareholderEquity": "1244779000", "capitalLeaseObligations": "71545000", "otherCurrentLiabilities": "232499000", "totalCurrentLiabilities": "1686397000", "otherNonCurrentLiabilities": "104639000", "totalNonCurrentLiabilities": "736200000", "cashAndShortTermInvestments": "98283000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "63510000", "cashAndCashEquivalentsAtCarryingValue": "98283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95713000", "profitLoss": "None", "dividendPayout": "26848000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-72399000", "operatingCashflow": "176998000", "capitalExpenditures": "233123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447148000", "cashflowFromInvestment": "-195315000", "stockBasedCompensation": "16984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11008928000, "cost_of_revenue": 10295277000, "gross_profit": 713651000, "research_and_development": null, "selling_general_admin": 603363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188628000, "depreciation_amortisation": 133323000, "ebitda": 321951000, "interest_expense": 47159000, "interest_income": null, "other_non_operating": null, "pretax_income": 141469000, "tax_provision": 22168000, "effective_tax_rate": null, "net_income": 95713000, "net_income_continuing_ops": 119301000, "net_income_to_common": 95713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98283000, "short_term_investments": null, "net_receivables": 652472000, "inventory": 1365121000, "other_current_assets": null, "total_current_assets": 2376409000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 63510000, "goodwill_and_intangibles": 191366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336422999, "total_assets": 3712832000, "short_term_debt": 339876000, "accounts_payable": 918691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1686397000, "long_term_debt": 560016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 736200000, "total_liabilities": 2422597000, "total_debt": 899892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1038953000, "total_equity": 1244779000, "shares_outstanding": 34184000, "operating_cash_flow": 176998000, "stock_based_compensation": 16984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 233123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195315000, "dividends_paid": 26848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -447148000, "free_cash_flow": 410121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188628000", "ebitda": "321951000", "netIncome": "95713000", "grossProfit": "713651000", "depreciation": "None", "totalRevenue": "11008928000", "costOfRevenue": "10295277000", "interestIncome": "7197000", "incomeBeforeTax": "141469000", "interestExpense": "47159000", "operatingIncome": "128417000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22168000", "reportedCurrency": "USD", "netInterestIncome": "-39962000", "nonInterestIncome": "None", "operatingExpenses": "585234000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10295277000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133323000", "sellingGeneralAndAdministrative": "603363000", "netIncomeFromContinuingOperations": "119301000" }, "balance": { "goodwill": "127856000", "inventory": "1365121000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3712832000", "longTermDebt": "560016000", "shortTermDebt": "339876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "63510000", "reportedCurrency": "USD", "retainedEarnings": "1038953000", "totalLiabilities": "2422597000", "otherCurrentAssets": "260533000", "totalCurrentAssets": "2376409000", "currentLongTermDebt": "312795000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336422999", "currentAccountsPayable": "918691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1042982000", "totalShareholderEquity": "1244779000", "capitalLeaseObligations": "71545000", "otherCurrentLiabilities": "232499000", "totalCurrentLiabilities": "1686397000", "otherNonCurrentLiabilities": "104639000", "totalNonCurrentLiabilities": "736200000", "cashAndShortTermInvestments": "98283000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "63510000", "cashAndCashEquivalentsAtCarryingValue": "98283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95713000", "profitLoss": "None", "dividendPayout": "26848000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-72399000", "operatingCashflow": "176998000", "capitalExpenditures": "233123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-447148000", "cashflowFromInvestment": "-195315000", "stockBasedCompensation": "16984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133323000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 11257548000, "cost_of_revenue": 10570239000, "gross_profit": 687309000, "ebit": 231949000, "ebitda": 359753000, "pretax_income": 200757000, "tax_provision": 30057000, "net_income": 114012000, "net_income_to_common": 114012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561771000, "total_current_assets": 2850277000, "total_assets": 4121314000, "short_term_debt": 202753000, "long_term_debt": 608151000, "total_debt": 810904000, "total_liabilities": 2521478000, "total_equity": 1366186000, "shares_outstanding": 34340964, "goodwill_and_intangibles": 197201000 }, "cash_flow": { "operating_cash_flow": 331506000, "capital_expenditure": 149187000, "free_cash_flow": 480693000, "dividends_paid": 26273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15903, "ticker_id": 4785, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231949000", "ebitda": "359753000", "netIncome": "114012000", "grossProfit": "687309000", "depreciation": "None", "totalRevenue": "11257548000", "costOfRevenue": "10570239000", "interestIncome": "21093000", "incomeBeforeTax": "200757000", "interestExpense": "31760000", "operatingIncome": "186089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30057000", "reportedCurrency": "USD", "netInterestIncome": "-31760000", "nonInterestIncome": "None", "operatingExpenses": "501220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10570239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127804000", "sellingGeneralAndAdministrative": "503620000", "netIncomeFromContinuingOperations": "170700000" }, "balance": { "goodwill": "127856000", "inventory": "1286811000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4121314000", "longTermDebt": "608151000", "shortTermDebt": "202753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69345000", "reportedCurrency": "USD", "retainedEarnings": "970710000", "totalLiabilities": "2521478000", "otherCurrentAssets": "237145000", "totalCurrentAssets": "2850277000", "currentLongTermDebt": "202753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "764550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271037000", "currentAccountsPayable": "1047436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876216000", "totalShareholderEquity": "1366186000", "capitalLeaseObligations": "65312000", "otherCurrentLiabilities": "286958000", "totalCurrentLiabilities": "1731172000", "otherNonCurrentLiabilities": "61838000", "totalNonCurrentLiabilities": "790306000", "cashAndShortTermInvestments": "561771000", "commonStockSharesOutstanding": "34340964", "intangibleAssetsExcludingGoodwill": "69345000", "cashAndCashEquivalentsAtCarryingValue": "561771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170700000", "profitLoss": "None", "dividendPayout": "26273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "87906000", "operatingCashflow": "331506000", "capitalExpenditures": "149187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250359000", "cashflowFromInvestment": "-163074000", "stockBasedCompensation": "13629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11257548000, "cost_of_revenue": 10570239000, "gross_profit": 687309000, "research_and_development": null, "selling_general_admin": 503620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231949000, "depreciation_amortisation": 127804000, "ebitda": 359753000, "interest_expense": 31760000, "interest_income": null, "other_non_operating": null, "pretax_income": 200757000, "tax_provision": 30057000, "effective_tax_rate": null, "net_income": 114012000, "net_income_continuing_ops": 170700000, "net_income_to_common": 114012000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561771000, "short_term_investments": null, "net_receivables": 764550000, "inventory": 1286811000, "other_current_assets": null, "total_current_assets": 2850277000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 69345000, "goodwill_and_intangibles": 197201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271037000, "total_assets": 4121314000, "short_term_debt": 202753000, "accounts_payable": 1047436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1731172000, "long_term_debt": 608151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 790306000, "total_liabilities": 2521478000, "total_debt": 810904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970710000, "total_equity": 1366186000, "shares_outstanding": 34340964, "operating_cash_flow": 331506000, "stock_based_compensation": 13629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 149187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163074000, "dividends_paid": 26273000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -250359000, "free_cash_flow": 480693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231949000", "ebitda": "359753000", "netIncome": "114012000", "grossProfit": "687309000", "depreciation": "None", "totalRevenue": "11257548000", "costOfRevenue": "10570239000", "interestIncome": "21093000", "incomeBeforeTax": "200757000", "interestExpense": "31760000", "operatingIncome": "186089000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30057000", "reportedCurrency": "USD", "netInterestIncome": "-31760000", "nonInterestIncome": "None", "operatingExpenses": "501220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10570239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127804000", "sellingGeneralAndAdministrative": "503620000", "netIncomeFromContinuingOperations": "170700000" }, "balance": { "goodwill": "127856000", "inventory": "1286811000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4121314000", "longTermDebt": "608151000", "shortTermDebt": "202753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69345000", "reportedCurrency": "USD", "retainedEarnings": "970710000", "totalLiabilities": "2521478000", "otherCurrentAssets": "237145000", "totalCurrentAssets": "2850277000", "currentLongTermDebt": "202753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "764550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271037000", "currentAccountsPayable": "1047436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876216000", "totalShareholderEquity": "1366186000", "capitalLeaseObligations": "65312000", "otherCurrentLiabilities": "286958000", "totalCurrentLiabilities": "1731172000", "otherNonCurrentLiabilities": "61838000", "totalNonCurrentLiabilities": "790306000", "cashAndShortTermInvestments": "561771000", "commonStockSharesOutstanding": "34340964", "intangibleAssetsExcludingGoodwill": "69345000", "cashAndCashEquivalentsAtCarryingValue": "561771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "170700000", "profitLoss": "None", "dividendPayout": "26273000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "87906000", "operatingCashflow": "331506000", "capitalExpenditures": "149187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-250359000", "cashflowFromInvestment": "-163074000", "stockBasedCompensation": "13629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26273000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127804000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 14750112000, "cost_of_revenue": 13918170000, "gross_profit": 831941999, "ebit": 216430000, "ebitda": 341536000, "pretax_income": 169563000, "tax_provision": 37034000, "net_income": 101190000, "net_income_to_common": 101190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643854000, "total_current_assets": 2806963000, "total_assets": 3855007000, "short_term_debt": 70667000, "long_term_debt": 562960000, "total_debt": 633627000, "total_liabilities": 2338620000, "total_equity": 1282899000, "shares_outstanding": 34418367, "goodwill_and_intangibles": 213435000 }, "cash_flow": { "operating_cash_flow": 946750000, "capital_expenditure": 150443000, "free_cash_flow": 1097193000, "dividends_paid": 25373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15908, "ticker_id": 4785, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216430000", "ebitda": "341536000", "netIncome": "101190000", "grossProfit": "831941999", "depreciation": "None", "totalRevenue": "14750112000", "costOfRevenue": "13918170000", "interestIncome": "13007000", "incomeBeforeTax": "169563000", "interestExpense": "46867000", "operatingIncome": "339682000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37034000", "reportedCurrency": "USD", "netInterestIncome": "-46867000", "nonInterestIncome": "None", "operatingExpenses": "492260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13918170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125106000", "sellingGeneralAndAdministrative": "492260000", "netIncomeFromContinuingOperations": "132529000" }, "balance": { "goodwill": "127856000", "inventory": "1166700000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3855007000", "longTermDebt": "562960000", "shortTermDebt": "70667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "85579000", "reportedCurrency": "USD", "retainedEarnings": "882943000", "totalLiabilities": "2338620000", "otherCurrentAssets": "233860000", "totalCurrentAssets": "2806963000", "currentLongTermDebt": "70667000", "longTermInvestments": "None", "shortTermInvestments": "9968000", "currentNetReceivables": "762549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048044000", "currentAccountsPayable": "1055473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665286000", "totalShareholderEquity": "1282899000", "capitalLeaseObligations": "31659000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "1636331000", "otherNonCurrentLiabilities": "49089000", "totalNonCurrentLiabilities": "702289000", "cashAndShortTermInvestments": "643854000", "commonStockSharesOutstanding": "34418367", "intangibleAssetsExcludingGoodwill": "85579000", "cashAndCashEquivalentsAtCarryingValue": "643854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101190000", "profitLoss": "None", "dividendPayout": "25373000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "572235000", "operatingCashflow": "946750000", "capitalExpenditures": "150443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263993000", "cashflowFromInvestment": "-153879000", "stockBasedCompensation": "12857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14750112000, "cost_of_revenue": 13918170000, "gross_profit": 831941999, "research_and_development": null, "selling_general_admin": 492260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216430000, "depreciation_amortisation": 125106000, "ebitda": 341536000, "interest_expense": 46867000, "interest_income": null, "other_non_operating": null, "pretax_income": 169563000, "tax_provision": 37034000, "effective_tax_rate": null, "net_income": 101190000, "net_income_continuing_ops": 132529000, "net_income_to_common": 101190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643854000, "short_term_investments": 9968000, "net_receivables": 762549000, "inventory": 1166700000, "other_current_assets": null, "total_current_assets": 2806963000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 85579000, "goodwill_and_intangibles": 213435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048044000, "total_assets": 3855007000, "short_term_debt": 70667000, "accounts_payable": 1055473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1636331000, "long_term_debt": 562960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702289000, "total_liabilities": 2338620000, "total_debt": 633627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 882943000, "total_equity": 1282899000, "shares_outstanding": 34418367, "operating_cash_flow": 946750000, "stock_based_compensation": 12857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150443000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153879000, "dividends_paid": 25373000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -263993000, "free_cash_flow": 1097193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216430000", "ebitda": "341536000", "netIncome": "101190000", "grossProfit": "831941999", "depreciation": "None", "totalRevenue": "14750112000", "costOfRevenue": "13918170000", "interestIncome": "13007000", "incomeBeforeTax": "169563000", "interestExpense": "46867000", "operatingIncome": "339682000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "37034000", "reportedCurrency": "USD", "netInterestIncome": "-46867000", "nonInterestIncome": "None", "operatingExpenses": "492260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13918170000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125106000", "sellingGeneralAndAdministrative": "492260000", "netIncomeFromContinuingOperations": "132529000" }, "balance": { "goodwill": "127856000", "inventory": "1166700000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3855007000", "longTermDebt": "562960000", "shortTermDebt": "70667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "85579000", "reportedCurrency": "USD", "retainedEarnings": "882943000", "totalLiabilities": "2338620000", "otherCurrentAssets": "233860000", "totalCurrentAssets": "2806963000", "currentLongTermDebt": "70667000", "longTermInvestments": "None", "shortTermInvestments": "9968000", "currentNetReceivables": "762549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048044000", "currentAccountsPayable": "1055473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665286000", "totalShareholderEquity": "1282899000", "capitalLeaseObligations": "31659000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "1636331000", "otherNonCurrentLiabilities": "49089000", "totalNonCurrentLiabilities": "702289000", "cashAndShortTermInvestments": "643854000", "commonStockSharesOutstanding": "34418367", "intangibleAssetsExcludingGoodwill": "85579000", "cashAndCashEquivalentsAtCarryingValue": "643854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101190000", "profitLoss": "None", "dividendPayout": "25373000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "572235000", "operatingCashflow": "946750000", "capitalExpenditures": "150443000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-263993000", "cashflowFromInvestment": "-153879000", "stockBasedCompensation": "12857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25373000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1747000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125106000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 17325384000, "cost_of_revenue": 16654753000, "gross_profit": 670631000, "ebit": 251554000, "ebitda": 386296000, "pretax_income": 194582000, "tax_provision": 39628000, "net_income": 131080000, "net_income_to_common": 131080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115269000, "total_current_assets": 3465953000, "total_assets": 4607996000, "short_term_debt": 382730000, "long_term_debt": 492518000, "total_debt": 875248000, "total_liabilities": 3178227000, "total_equity": 1198601000, "shares_outstanding": 34404199, "goodwill_and_intangibles": 230249000 }, "cash_flow": { "operating_cash_flow": 287117000, "capital_expenditure": 139742000, "free_cash_flow": 426859000, "dividends_paid": 24609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15913, "ticker_id": 4785, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251554000", "ebitda": "386296000", "netIncome": "131080000", "grossProfit": "670631000", "depreciation": "None", "totalRevenue": "17325384000", "costOfRevenue": "16654753000", "interestIncome": "3000000", "incomeBeforeTax": "194582000", "interestExpense": "56849000", "operatingIncome": "204075000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39628000", "reportedCurrency": "USD", "netInterestIncome": "-56849000", "nonInterestIncome": "None", "operatingExpenses": "466556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33823000", "costofGoodsAndServicesSold": "16654753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134742000", "sellingGeneralAndAdministrative": "457556000", "netIncomeFromContinuingOperations": "154954000" }, "balance": { "goodwill": "129342000", "inventory": "1731725000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4607996000", "longTermDebt": "492518000", "shortTermDebt": "382730000", "treasuryStock": "-15043000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "100907000", "reportedCurrency": "USD", "retainedEarnings": "807770000", "totalLiabilities": "3178227000", "otherCurrentAssets": "370081000", "totalCurrentAssets": "3465953000", "currentLongTermDebt": "382730000", "longTermInvestments": "None", "shortTermInvestments": "8759000", "currentNetReceivables": "1248878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142043000", "currentAccountsPayable": "1423633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "762729000", "shortLongTermDebtTotal": "912395000", "totalShareholderEquity": "1198601000", "capitalLeaseObligations": "37147000", "otherCurrentLiabilities": "344435000", "totalCurrentLiabilities": "2521322000", "otherNonCurrentLiabilities": "63160000", "totalNonCurrentLiabilities": "656905000", "cashAndShortTermInvestments": "115269000", "commonStockSharesOutstanding": "34404199", "intangibleAssetsExcludingGoodwill": "100907000", "cashAndCashEquivalentsAtCarryingValue": "115269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166979000", "profitLoss": "None", "dividendPayout": "24609000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "56859000", "operatingCashflow": "287117000", "capitalExpenditures": "139742000", "changeInReceivables": "-391403000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334730000", "cashflowFromInvestment": "-52902000", "stockBasedCompensation": "11192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17325384000, "cost_of_revenue": 16654753000, "gross_profit": 670631000, "research_and_development": null, "selling_general_admin": 457556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251554000, "depreciation_amortisation": 134742000, "ebitda": 386296000, "interest_expense": 56849000, "interest_income": null, "other_non_operating": null, "pretax_income": 194582000, "tax_provision": 39628000, "effective_tax_rate": null, "net_income": 131080000, "net_income_continuing_ops": 154954000, "net_income_to_common": 131080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115269000, "short_term_investments": 8759000, "net_receivables": 1248878000, "inventory": 1731725000, "other_current_assets": null, "total_current_assets": 3465953000, "net_ppe": null, "goodwill": 129342000, "intangible_assets": 100907000, "goodwill_and_intangibles": 230249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1142043000, "total_assets": 4607996000, "short_term_debt": 382730000, "accounts_payable": 1423633000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2521322000, "long_term_debt": 492518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656905000, "total_liabilities": 3178227000, "total_debt": 875248000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 807770000, "total_equity": 1198601000, "shares_outstanding": 34404199, "operating_cash_flow": 287117000, "stock_based_compensation": 11192000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139742000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52902000, "dividends_paid": 24609000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -334730000, "free_cash_flow": 426859000, "net_change_in_cash": -100515000 }, "raw_data": { "income": { "ebit": "251554000", "ebitda": "386296000", "netIncome": "131080000", "grossProfit": "670631000", "depreciation": "None", "totalRevenue": "17325384000", "costOfRevenue": "16654753000", "interestIncome": "3000000", "incomeBeforeTax": "194582000", "interestExpense": "56849000", "operatingIncome": "204075000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "39628000", "reportedCurrency": "USD", "netInterestIncome": "-56849000", "nonInterestIncome": "None", "operatingExpenses": "466556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "33823000", "costofGoodsAndServicesSold": "16654753000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134742000", "sellingGeneralAndAdministrative": "457556000", "netIncomeFromContinuingOperations": "154954000" }, "balance": { "goodwill": "129342000", "inventory": "1731725000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4607996000", "longTermDebt": "492518000", "shortTermDebt": "382730000", "treasuryStock": "-15043000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "100907000", "reportedCurrency": "USD", "retainedEarnings": "807770000", "totalLiabilities": "3178227000", "otherCurrentAssets": "370081000", "totalCurrentAssets": "3465953000", "currentLongTermDebt": "382730000", "longTermInvestments": "None", "shortTermInvestments": "8759000", "currentNetReceivables": "1248878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1142043000", "currentAccountsPayable": "1423633000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "762729000", "shortLongTermDebtTotal": "912395000", "totalShareholderEquity": "1198601000", "capitalLeaseObligations": "37147000", "otherCurrentLiabilities": "344435000", "totalCurrentLiabilities": "2521322000", "otherNonCurrentLiabilities": "63160000", "totalNonCurrentLiabilities": "656905000", "cashAndShortTermInvestments": "115269000", "commonStockSharesOutstanding": "34404199", "intangibleAssetsExcludingGoodwill": "100907000", "cashAndCashEquivalentsAtCarryingValue": "115269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166979000", "profitLoss": "None", "dividendPayout": "24609000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "56859000", "operatingCashflow": "287117000", "capitalExpenditures": "139742000", "changeInReceivables": "-391403000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-334730000", "cashflowFromInvestment": "-52902000", "stockBasedCompensation": "11192000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24609000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134742000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 12612050000, "cost_of_revenue": 12170411000, "gross_profit": 441638999, "ebit": 199340000, "ebitda": 378274000, "pretax_income": 160770000, "tax_provision": 29228000, "net_income": 103986000, "net_income_to_common": 103986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 216444000, "total_current_assets": 3372328000, "total_assets": 4569219000, "short_term_debt": 534048000, "long_term_debt": 600487000, "total_debt": 1134535000, "total_liabilities": 3261515000, "total_equity": 1072425000, "shares_outstanding": 33855000, "goodwill_and_intangibles": 246479000 }, "cash_flow": { "operating_cash_flow": -51050000, "capital_expenditure": 81805000, "free_cash_flow": 30755000, "dividends_paid": 23746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15918, "ticker_id": 4785, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199340000", "ebitda": "378274000", "netIncome": "103986000", "grossProfit": "441638999", "depreciation": "None", "totalRevenue": "12612050000", "costOfRevenue": "12170411000", "interestIncome": "1529000", "incomeBeforeTax": "160770000", "interestExpense": "37292000", "operatingIncome": "17887000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29228000", "reportedCurrency": "USD", "netInterestIncome": "-37292000", "nonInterestIncome": "None", "operatingExpenses": "423752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "37438000", "costofGoodsAndServicesSold": "12170411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178934000", "sellingGeneralAndAdministrative": "423126000", "netIncomeFromContinuingOperations": "131542000" }, "balance": { "goodwill": "129342000", "inventory": "1814538000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4569219000", "longTermDebt": "600487000", "shortTermDebt": "534048000", "treasuryStock": "-263000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "117137000", "reportedCurrency": "USD", "retainedEarnings": "702759000", "totalLiabilities": "3261515000", "otherCurrentAssets": "506166000", "totalCurrentAssets": "3372328000", "currentLongTermDebt": "534048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196891000", "currentAccountsPayable": "1199324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838175000", "shortLongTermDebtTotal": "1165857000", "totalShareholderEquity": "1072425000", "capitalLeaseObligations": "31322000", "otherCurrentLiabilities": "372438000", "totalCurrentLiabilities": "2463929000", "otherNonCurrentLiabilities": "125972000", "totalNonCurrentLiabilities": "797586000", "cashAndShortTermInvestments": "216444000", "commonStockSharesOutstanding": "33855000", "intangibleAssetsExcludingGoodwill": "117137000", "cashAndCashEquivalentsAtCarryingValue": "216444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135866000", "profitLoss": "None", "dividendPayout": "23746000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-528073000", "operatingCashflow": "-51050000", "capitalExpenditures": "81805000", "changeInReceivables": "-184002000", "changeInExchangeRate": "-108000", "cashflowFromFinancing": "-248769000", "cashflowFromInvestment": "487248000", "stockBasedCompensation": "11038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12612050000, "cost_of_revenue": 12170411000, "gross_profit": 441638999, "research_and_development": null, "selling_general_admin": 423126000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199340000, "depreciation_amortisation": 178934000, "ebitda": 378274000, "interest_expense": 37292000, "interest_income": null, "other_non_operating": null, "pretax_income": 160770000, "tax_provision": 29228000, "effective_tax_rate": null, "net_income": 103986000, "net_income_continuing_ops": 131542000, "net_income_to_common": 103986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 216444000, "short_term_investments": null, "net_receivables": 835180000, "inventory": 1814538000, "other_current_assets": null, "total_current_assets": 3372328000, "net_ppe": null, "goodwill": 129342000, "intangible_assets": 117137000, "goodwill_and_intangibles": 246479000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196891000, "total_assets": 4569219000, "short_term_debt": 534048000, "accounts_payable": 1199324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2463929000, "long_term_debt": 600487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 797586000, "total_liabilities": 3261515000, "total_debt": 1134535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 702759000, "total_equity": 1072425000, "shares_outstanding": 33855000, "operating_cash_flow": -51050000, "stock_based_compensation": 11038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 487248000, "dividends_paid": 23746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248769000, "free_cash_flow": 30755000, "net_change_in_cash": 187321000 }, "raw_data": { "income": { "ebit": "199340000", "ebitda": "378274000", "netIncome": "103986000", "grossProfit": "441638999", "depreciation": "None", "totalRevenue": "12612050000", "costOfRevenue": "12170411000", "interestIncome": "1529000", "incomeBeforeTax": "160770000", "interestExpense": "37292000", "operatingIncome": "17887000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29228000", "reportedCurrency": "USD", "netInterestIncome": "-37292000", "nonInterestIncome": "None", "operatingExpenses": "423752000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "37438000", "costofGoodsAndServicesSold": "12170411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "178934000", "sellingGeneralAndAdministrative": "423126000", "netIncomeFromContinuingOperations": "131542000" }, "balance": { "goodwill": "129342000", "inventory": "1814538000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "4569219000", "longTermDebt": "600487000", "shortTermDebt": "534048000", "treasuryStock": "-263000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "117137000", "reportedCurrency": "USD", "retainedEarnings": "702759000", "totalLiabilities": "3261515000", "otherCurrentAssets": "506166000", "totalCurrentAssets": "3372328000", "currentLongTermDebt": "534048000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "835180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196891000", "currentAccountsPayable": "1199324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "838175000", "shortLongTermDebtTotal": "1165857000", "totalShareholderEquity": "1072425000", "capitalLeaseObligations": "31322000", "otherCurrentLiabilities": "372438000", "totalCurrentLiabilities": "2463929000", "otherNonCurrentLiabilities": "125972000", "totalNonCurrentLiabilities": "797586000", "cashAndShortTermInvestments": "216444000", "commonStockSharesOutstanding": "33855000", "intangibleAssetsExcludingGoodwill": "117137000", "cashAndCashEquivalentsAtCarryingValue": "216444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135866000", "profitLoss": "None", "dividendPayout": "23746000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-528073000", "operatingCashflow": "-51050000", "capitalExpenditures": "81805000", "changeInReceivables": "-184002000", "changeInExchangeRate": "-108000", "cashflowFromFinancing": "-248769000", "cashflowFromInvestment": "487248000", "stockBasedCompensation": "11038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187321000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "178934000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 8064620000, "cost_of_revenue": 7661860000, "gross_profit": 402760000, "ebit": 6778000, "ebitda": 195416000, "pretax_income": -27081000, "tax_provision": -10910000, "net_income": 7710000, "net_income_to_common": 7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29123000, "total_current_assets": 2416409000, "total_assets": 4272121000, "short_term_debt": 473069000, "long_term_debt": 916540000, "total_debt": 1389609000, "total_liabilities": 3111461000, "total_equity": 961891000, "shares_outstanding": 33521739, "goodwill_and_intangibles": 271626000 }, "cash_flow": { "operating_cash_flow": -74432000, "capital_expenditure": 104886000, "free_cash_flow": 30454000, "dividends_paid": 23004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15923, "ticker_id": 4785, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6778000", "ebitda": "195416000", "netIncome": "7710000", "grossProfit": "402760000", "depreciation": "None", "totalRevenue": "8064620000", "costOfRevenue": "7661860000", "interestIncome": "None", "incomeBeforeTax": "-27081000", "interestExpense": "33784000", "operatingIncome": "25065000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10910000", "reportedCurrency": "USD", "netInterestIncome": "-51275000", "nonInterestIncome": "None", "operatingExpenses": "377695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21086000", "costofGoodsAndServicesSold": "7661860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188638000", "sellingGeneralAndAdministrative": "377695000", "netIncomeFromContinuingOperations": "-14215000" }, "balance": { "goodwill": "131542000", "inventory": "1293066000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "4272121000", "longTermDebt": "916540000", "shortTermDebt": "473069000", "treasuryStock": "-966000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "140084000", "reportedCurrency": "USD", "retainedEarnings": "626081000", "totalLiabilities": "3111461000", "otherCurrentAssets": "452894000", "totalCurrentAssets": "2416409000", "currentLongTermDebt": "479178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "641326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855712000", "currentAccountsPayable": "954809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879179000", "shortLongTermDebtTotal": "1379357000", "totalShareholderEquity": "961891000", "capitalLeaseObligations": "37177000", "otherCurrentLiabilities": "325578000", "totalCurrentLiabilities": "1931682000", "otherNonCurrentLiabilities": "93092000", "totalNonCurrentLiabilities": "1179779000", "cashAndShortTermInvestments": "29123000", "commonStockSharesOutstanding": "33521739", "intangibleAssetsExcludingGoodwill": "140084000", "cashAndCashEquivalentsAtCarryingValue": "29123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14215000", "profitLoss": "None", "dividendPayout": "23004000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-139499000", "operatingCashflow": "-74432000", "capitalExpenditures": "104886000", "changeInReceivables": "-128502000", "changeInExchangeRate": "-880000", "cashflowFromFinancing": "136296000", "cashflowFromInvestment": "-86756000", "stockBasedCompensation": "10183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8064620000, "cost_of_revenue": 7661860000, "gross_profit": 402760000, "research_and_development": null, "selling_general_admin": 377695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6778000, "depreciation_amortisation": 188638000, "ebitda": 195416000, "interest_expense": 33784000, "interest_income": null, "other_non_operating": null, "pretax_income": -27081000, "tax_provision": -10910000, "effective_tax_rate": null, "net_income": 7710000, "net_income_continuing_ops": -14215000, "net_income_to_common": 7710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29123000, "short_term_investments": null, "net_receivables": 641326000, "inventory": 1293066000, "other_current_assets": null, "total_current_assets": 2416409000, "net_ppe": null, "goodwill": 131542000, "intangible_assets": 140084000, "goodwill_and_intangibles": 271626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1855712000, "total_assets": 4272121000, "short_term_debt": 473069000, "accounts_payable": 954809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1931682000, "long_term_debt": 916540000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1179779000, "total_liabilities": 3111461000, "total_debt": 1389609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 626081000, "total_equity": 961891000, "shares_outstanding": 33521739, "operating_cash_flow": -74432000, "stock_based_compensation": 10183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104886000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86756000, "dividends_paid": 23004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 136296000, "free_cash_flow": 30454000, "net_change_in_cash": -25772000 }, "raw_data": { "income": { "ebit": "6778000", "ebitda": "195416000", "netIncome": "7710000", "grossProfit": "402760000", "depreciation": "None", "totalRevenue": "8064620000", "costOfRevenue": "7661860000", "interestIncome": "None", "incomeBeforeTax": "-27081000", "interestExpense": "33784000", "operatingIncome": "25065000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-10910000", "reportedCurrency": "USD", "netInterestIncome": "-51275000", "nonInterestIncome": "None", "operatingExpenses": "377695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21086000", "costofGoodsAndServicesSold": "7661860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188638000", "sellingGeneralAndAdministrative": "377695000", "netIncomeFromContinuingOperations": "-14215000" }, "balance": { "goodwill": "131542000", "inventory": "1293066000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "4272121000", "longTermDebt": "916540000", "shortTermDebt": "473069000", "treasuryStock": "-966000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "140084000", "reportedCurrency": "USD", "retainedEarnings": "626081000", "totalLiabilities": "3111461000", "otherCurrentAssets": "452894000", "totalCurrentAssets": "2416409000", "currentLongTermDebt": "479178000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "641326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1855712000", "currentAccountsPayable": "954809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "879179000", "shortLongTermDebtTotal": "1379357000", "totalShareholderEquity": "961891000", "capitalLeaseObligations": "37177000", "otherCurrentLiabilities": "325578000", "totalCurrentLiabilities": "1931682000", "otherNonCurrentLiabilities": "93092000", "totalNonCurrentLiabilities": "1179779000", "cashAndShortTermInvestments": "29123000", "commonStockSharesOutstanding": "33521739", "intangibleAssetsExcludingGoodwill": "140084000", "cashAndCashEquivalentsAtCarryingValue": "29123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14215000", "profitLoss": "None", "dividendPayout": "23004000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-139499000", "operatingCashflow": "-74432000", "capitalExpenditures": "104886000", "changeInReceivables": "-128502000", "changeInExchangeRate": "-880000", "cashflowFromFinancing": "136296000", "cashflowFromInvestment": "-86756000", "stockBasedCompensation": "10183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188638000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 8170191000, "cost_of_revenue": 7654238000, "gross_profit": 515953000, "ebit": 87533000, "ebitda": 233699000, "pretax_income": 28111000, "tax_provision": 13051000, "net_income": 18307000, "net_income_to_common": 18307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54895000, "total_current_assets": 1945342000, "total_assets": 3900741000, "short_term_debt": 227566000, "long_term_debt": 1016248000, "total_debt": 1243814000, "total_liabilities": 2705086000, "total_equity": 973610000, "shares_outstanding": 32691071, "goodwill_and_intangibles": 310672000 }, "cash_flow": { "operating_cash_flow": 348562000, "capital_expenditure": 270477000, "free_cash_flow": 619039000, "dividends_paid": 22118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15928, "ticker_id": 4785, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87533000", "ebitda": "233699000", "netIncome": "18307000", "grossProfit": "515953000", "depreciation": "None", "totalRevenue": "8170191000", "costOfRevenue": "7654238000", "interestIncome": "32273000", "incomeBeforeTax": "28111000", "interestExpense": "59422000", "operatingIncome": "79111000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13051000", "reportedCurrency": "USD", "netInterestIncome": "-59691000", "nonInterestIncome": "None", "operatingExpenses": "436842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "47964000", "costofGoodsAndServicesSold": "7654238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146166000", "sellingGeneralAndAdministrative": "409710000", "netIncomeFromContinuingOperations": "15060000" }, "balance": { "goodwill": "135360000", "inventory": "1170536000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "3900741000", "longTermDebt": "1016248000", "shortTermDebt": "227566000", "treasuryStock": "-7342000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "175312000", "reportedCurrency": "USD", "retainedEarnings": "642687000", "totalLiabilities": "2705086000", "otherCurrentAssets": "183544000", "totalCurrentAssets": "1945342000", "currentLongTermDebt": "192294000", "longTermInvestments": "23857000", "shortTermInvestments": "None", "currentNetReceivables": "536367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955399000", "currentAccountsPayable": "873081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938418000", "shortLongTermDebtTotal": "1294905000", "totalShareholderEquity": "973610000", "capitalLeaseObligations": "90228000", "otherCurrentLiabilities": "205687000", "totalCurrentLiabilities": "1439919000", "otherNonCurrentLiabilities": "102259000", "totalNonCurrentLiabilities": "1265167000", "cashAndShortTermInvestments": "54895000", "commonStockSharesOutstanding": "32691071", "intangibleAssetsExcludingGoodwill": "175312000", "cashAndCashEquivalentsAtCarryingValue": "54895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15060000", "profitLoss": "None", "dividendPayout": "22118000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1578000", "operatingCashflow": "348562000", "capitalExpenditures": "270477000", "changeInReceivables": "1487000", "changeInExchangeRate": "65000", "cashflowFromFinancing": "8707000", "cashflowFromInvestment": "-325032000", "stockBasedCompensation": "16229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8170191000, "cost_of_revenue": 7654238000, "gross_profit": 515953000, "research_and_development": null, "selling_general_admin": 409710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87533000, "depreciation_amortisation": 146166000, "ebitda": 233699000, "interest_expense": 59422000, "interest_income": null, "other_non_operating": null, "pretax_income": 28111000, "tax_provision": 13051000, "effective_tax_rate": null, "net_income": 18307000, "net_income_continuing_ops": 15060000, "net_income_to_common": 18307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54895000, "short_term_investments": null, "net_receivables": 536367000, "inventory": 1170536000, "other_current_assets": null, "total_current_assets": 1945342000, "net_ppe": null, "goodwill": 135360000, "intangible_assets": 175312000, "goodwill_and_intangibles": 310672000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1955399000, "total_assets": 3900741000, "short_term_debt": 227566000, "accounts_payable": 873081000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1439919000, "long_term_debt": 1016248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1265167000, "total_liabilities": 2705086000, "total_debt": 1243814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 642687000, "total_equity": 973610000, "shares_outstanding": 32691071, "operating_cash_flow": 348562000, "stock_based_compensation": 16229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -325032000, "dividends_paid": 22118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8707000, "free_cash_flow": 619039000, "net_change_in_cash": 32302000 }, "raw_data": { "income": { "ebit": "87533000", "ebitda": "233699000", "netIncome": "18307000", "grossProfit": "515953000", "depreciation": "None", "totalRevenue": "8170191000", "costOfRevenue": "7654238000", "interestIncome": "32273000", "incomeBeforeTax": "28111000", "interestExpense": "59422000", "operatingIncome": "79111000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13051000", "reportedCurrency": "USD", "netInterestIncome": "-59691000", "nonInterestIncome": "None", "operatingExpenses": "436842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "47964000", "costofGoodsAndServicesSold": "7654238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146166000", "sellingGeneralAndAdministrative": "409710000", "netIncomeFromContinuingOperations": "15060000" }, "balance": { "goodwill": "135360000", "inventory": "1170536000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "3900741000", "longTermDebt": "1016248000", "shortTermDebt": "227566000", "treasuryStock": "-7342000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "175312000", "reportedCurrency": "USD", "retainedEarnings": "642687000", "totalLiabilities": "2705086000", "otherCurrentAssets": "183544000", "totalCurrentAssets": "1945342000", "currentLongTermDebt": "192294000", "longTermInvestments": "23857000", "shortTermInvestments": "None", "currentNetReceivables": "536367000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1955399000", "currentAccountsPayable": "873081000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "938418000", "shortLongTermDebtTotal": "1294905000", "totalShareholderEquity": "973610000", "capitalLeaseObligations": "90228000", "otherCurrentLiabilities": "205687000", "totalCurrentLiabilities": "1439919000", "otherNonCurrentLiabilities": "102259000", "totalNonCurrentLiabilities": "1265167000", "cashAndShortTermInvestments": "54895000", "commonStockSharesOutstanding": "32691071", "intangibleAssetsExcludingGoodwill": "175312000", "cashAndCashEquivalentsAtCarryingValue": "54895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15060000", "profitLoss": "None", "dividendPayout": "22118000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1578000", "operatingCashflow": "348562000", "capitalExpenditures": "270477000", "changeInReceivables": "1487000", "changeInExchangeRate": "65000", "cashflowFromFinancing": "8707000", "cashflowFromInvestment": "-325032000", "stockBasedCompensation": "16229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32302000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146166000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 3045382000, "cost_of_revenue": 2747613000, "gross_profit": 297769000, "ebit": 82277000, "ebitda": 172574000, "pretax_income": 53156000, "tax_provision": 11931000, "net_income": 41484000, "net_income_to_common": 41484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22593000, "total_current_assets": 1023198000, "total_assets": 2392003000, "short_term_debt": 226589000, "long_term_debt": 496187000, "total_debt": 722776000, "total_liabilities": 1515239000, "total_equity": 876764000, "shares_outstanding": 28413699, "goodwill_and_intangibles": 105162000 }, "cash_flow": { "operating_cash_flow": -35519000, "capital_expenditure": 309584000, "free_cash_flow": 274065000, "dividends_paid": 18639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15933, "ticker_id": 4785, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82277000", "ebitda": "172574000", "netIncome": "41484000", "grossProfit": "297769000", "depreciation": "None", "totalRevenue": "3045382000", "costOfRevenue": "2747613000", "interestIncome": "2255000", "incomeBeforeTax": "53156000", "interestExpense": "27848000", "operatingIncome": "46397000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11931000", "reportedCurrency": "USD", "netInterestIncome": "-27848000", "nonInterestIncome": "None", "operatingExpenses": "251372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43143000", "costofGoodsAndServicesSold": "2747613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90297000", "sellingGeneralAndAdministrative": "257872000", "netIncomeFromContinuingOperations": "41225000" }, "balance": { "goodwill": "6024000", "inventory": "690804000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "2392003000", "longTermDebt": "496187000", "shortTermDebt": "226589000", "treasuryStock": "-35300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "99138000", "reportedCurrency": "USD", "retainedEarnings": "647517000", "totalLiabilities": "1515239000", "otherCurrentAssets": "102516000", "totalCurrentAssets": "1023198000", "currentLongTermDebt": "226589000", "longTermInvestments": "242326000", "shortTermInvestments": "None", "currentNetReceivables": "207285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1368805000", "currentAccountsPayable": "462535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476711000", "shortLongTermDebtTotal": "722776000", "totalShareholderEquity": "876764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111693000", "totalCurrentLiabilities": "833350000", "otherNonCurrentLiabilities": "54726000", "totalNonCurrentLiabilities": "681889000", "cashAndShortTermInvestments": "22593000", "commonStockSharesOutstanding": "28413699", "intangibleAssetsExcludingGoodwill": "99138000", "cashAndCashEquivalentsAtCarryingValue": "22593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41225000", "profitLoss": "None", "dividendPayout": "18639000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-44060000", "operatingCashflow": "-35519000", "capitalExpenditures": "309584000", "changeInReceivables": "-24788000", "changeInExchangeRate": "None", "cashflowFromFinancing": "209186000", "cashflowFromInvestment": "-185993000", "stockBasedCompensation": "6624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3045382000, "cost_of_revenue": 2747613000, "gross_profit": 297769000, "research_and_development": null, "selling_general_admin": 257872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82277000, "depreciation_amortisation": 90297000, "ebitda": 172574000, "interest_expense": 27848000, "interest_income": null, "other_non_operating": null, "pretax_income": 53156000, "tax_provision": 11931000, "effective_tax_rate": null, "net_income": 41484000, "net_income_continuing_ops": 41225000, "net_income_to_common": 41484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22593000, "short_term_investments": null, "net_receivables": 207285000, "inventory": 690804000, "other_current_assets": null, "total_current_assets": 1023198000, "net_ppe": null, "goodwill": 6024000, "intangible_assets": 99138000, "goodwill_and_intangibles": 105162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1368805000, "total_assets": 2392003000, "short_term_debt": 226589000, "accounts_payable": 462535000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 833350000, "long_term_debt": 496187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 681889000, "total_liabilities": 1515239000, "total_debt": 722776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 647517000, "total_equity": 876764000, "shares_outstanding": 28413699, "operating_cash_flow": -35519000, "stock_based_compensation": 6624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 309584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185993000, "dividends_paid": 18639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 209186000, "free_cash_flow": 274065000, "net_change_in_cash": -12326000 }, "raw_data": { "income": { "ebit": "82277000", "ebitda": "172574000", "netIncome": "41484000", "grossProfit": "297769000", "depreciation": "None", "totalRevenue": "3045382000", "costOfRevenue": "2747613000", "interestIncome": "2255000", "incomeBeforeTax": "53156000", "interestExpense": "27848000", "operatingIncome": "46397000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11931000", "reportedCurrency": "USD", "netInterestIncome": "-27848000", "nonInterestIncome": "None", "operatingExpenses": "251372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43143000", "costofGoodsAndServicesSold": "2747613000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90297000", "sellingGeneralAndAdministrative": "257872000", "netIncomeFromContinuingOperations": "41225000" }, "balance": { "goodwill": "6024000", "inventory": "690804000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "2392003000", "longTermDebt": "496187000", "shortTermDebt": "226589000", "treasuryStock": "-35300000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "99138000", "reportedCurrency": "USD", "retainedEarnings": "647517000", "totalLiabilities": "1515239000", "otherCurrentAssets": "102516000", "totalCurrentAssets": "1023198000", "currentLongTermDebt": "226589000", "longTermInvestments": "242326000", "shortTermInvestments": "None", "currentNetReceivables": "207285000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1368805000", "currentAccountsPayable": "462535000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476711000", "shortLongTermDebtTotal": "722776000", "totalShareholderEquity": "876764000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111693000", "totalCurrentLiabilities": "833350000", "otherNonCurrentLiabilities": "54726000", "totalNonCurrentLiabilities": "681889000", "cashAndShortTermInvestments": "22593000", "commonStockSharesOutstanding": "28413699", "intangibleAssetsExcludingGoodwill": "99138000", "cashAndCashEquivalentsAtCarryingValue": "22593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41225000", "profitLoss": "None", "dividendPayout": "18639000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-44060000", "operatingCashflow": "-35519000", "capitalExpenditures": "309584000", "changeInReceivables": "-24788000", "changeInExchangeRate": "None", "cashflowFromFinancing": "209186000", "cashflowFromInvestment": "-185993000", "stockBasedCompensation": "6624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "36736000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90297000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2627266000, "cost_of_revenue": 2391885000, "gross_profit": 235381000, "ebit": 90717000, "ebitda": 124829000, "pretax_income": 33892000, "tax_provision": 4560000, "net_income": 33188000, "net_income_to_common": 33188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72398000, "total_current_assets": 2557105000, "total_assets": 3920176000, "short_term_debt": 739985000, "long_term_debt": 569063000, "total_debt": 1309048000, "total_liabilities": 2610331000, "total_equity": 1268543000, "shares_outstanding": 34184000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -393675000, "capital_expenditure": 51712000, "free_cash_flow": -341963000, "dividends_paid": 6846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15896, "ticker_id": 4785, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90717000", "ebitda": "124829000", "netIncome": "33188000", "grossProfit": "235381000", "depreciation": "None", "totalRevenue": "2627266000", "costOfRevenue": "2391885000", "interestIncome": "None", "incomeBeforeTax": "33892000", "interestExpense": "18199000", "operatingIncome": "90717000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4560000", "reportedCurrency": "USD", "netInterestIncome": "-16838000", "nonInterestIncome": "None", "operatingExpenses": "144664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34112000", "sellingGeneralAndAdministrative": "144664000", "netIncomeFromContinuingOperations": "29332000" }, "balance": { "goodwill": "None", "inventory": "1398686000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3920176000", "longTermDebt": "569063000", "shortTermDebt": "739985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1065185999", "totalLiabilities": "2610331000", "otherCurrentAssets": "314011000", "totalCurrentAssets": "2557105000", "currentLongTermDebt": "739985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "772010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363071000", "currentAccountsPayable": "633027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309048000", "totalShareholderEquity": "1268543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "497618000", "totalCurrentLiabilities": "1870630000", "otherNonCurrentLiabilities": "170638000", "totalNonCurrentLiabilities": "739701000", "cashAndShortTermInvestments": "72398000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33188000", "profitLoss": "None", "dividendPayout": "6846000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34986000", "operatingCashflow": "-393675000", "capitalExpenditures": "51712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "417783000", "cashflowFromInvestment": "-49464000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2627266000, "cost_of_revenue": 2391885000, "gross_profit": 235381000, "research_and_development": null, "selling_general_admin": 144664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90717000, "depreciation_amortisation": 34112000, "ebitda": 124829000, "interest_expense": 18199000, "interest_income": null, "other_non_operating": null, "pretax_income": 33892000, "tax_provision": 4560000, "effective_tax_rate": null, "net_income": 33188000, "net_income_continuing_ops": 29332000, "net_income_to_common": 33188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72398000, "short_term_investments": null, "net_receivables": 772010000, "inventory": 1398686000, "other_current_assets": null, "total_current_assets": 2557105000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1363071000, "total_assets": 3920176000, "short_term_debt": 739985000, "accounts_payable": 633027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1870630000, "long_term_debt": 569063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739701000, "total_liabilities": 2610331000, "total_debt": 1309048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1065185999, "total_equity": 1268543000, "shares_outstanding": 34184000, "operating_cash_flow": -393675000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49464000, "dividends_paid": 6846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 417783000, "free_cash_flow": -341963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90717000", "ebitda": "124829000", "netIncome": "33188000", "grossProfit": "235381000", "depreciation": "None", "totalRevenue": "2627266000", "costOfRevenue": "2391885000", "interestIncome": "None", "incomeBeforeTax": "33892000", "interestExpense": "18199000", "operatingIncome": "90717000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4560000", "reportedCurrency": "USD", "netInterestIncome": "-16838000", "nonInterestIncome": "None", "operatingExpenses": "144664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2391885000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34112000", "sellingGeneralAndAdministrative": "144664000", "netIncomeFromContinuingOperations": "29332000" }, "balance": { "goodwill": "None", "inventory": "1398686000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3920176000", "longTermDebt": "569063000", "shortTermDebt": "739985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1065185999", "totalLiabilities": "2610331000", "otherCurrentAssets": "314011000", "totalCurrentAssets": "2557105000", "currentLongTermDebt": "739985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "772010000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363071000", "currentAccountsPayable": "633027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1309048000", "totalShareholderEquity": "1268543000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "497618000", "totalCurrentLiabilities": "1870630000", "otherNonCurrentLiabilities": "170638000", "totalNonCurrentLiabilities": "739701000", "cashAndShortTermInvestments": "72398000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "72398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33188000", "profitLoss": "None", "dividendPayout": "6846000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-34986000", "operatingCashflow": "-393675000", "capitalExpenditures": "51712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "417783000", "cashflowFromInvestment": "-49464000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34112000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2536249000, "cost_of_revenue": 2305256000, "gross_profit": 230993000, "ebit": 80527000, "ebitda": 113792000, "pretax_income": 87578000, "tax_provision": 16486000, "net_income": 67434000, "net_income_to_common": 67434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98283000, "total_current_assets": 2376409000, "total_assets": 3712832000, "short_term_debt": 339876000, "long_term_debt": 560016000, "total_debt": 899892000, "total_liabilities": 2422597000, "total_equity": 1244779000, "shares_outstanding": 34184000, "goodwill_and_intangibles": 191366000 }, "cash_flow": { "operating_cash_flow": -6185000, "capital_expenditure": 70913000, "free_cash_flow": 64728000, "dividends_paid": 6954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15897, "ticker_id": 4785, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80527000", "ebitda": "113792000", "netIncome": "67434000", "grossProfit": "230993000", "depreciation": "None", "totalRevenue": "2536249000", "costOfRevenue": "2305256000", "interestIncome": "None", "incomeBeforeTax": "87578000", "interestExpense": "13831000", "operatingIncome": "80527000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16486000", "reportedCurrency": "USD", "netInterestIncome": "-4893000", "nonInterestIncome": "None", "operatingExpenses": "150466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2305256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33265000", "sellingGeneralAndAdministrative": "150466000", "netIncomeFromContinuingOperations": "71092000" }, "balance": { "goodwill": "127856000", "inventory": "1365121000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3712832000", "longTermDebt": "560016000", "shortTermDebt": "339876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "63510000", "reportedCurrency": "USD", "retainedEarnings": "1038953000", "totalLiabilities": "2422597000", "otherCurrentAssets": "260533000", "totalCurrentAssets": "2376409000", "currentLongTermDebt": "312795000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336422999", "currentAccountsPayable": "918691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1042982000", "totalShareholderEquity": "1244779000", "capitalLeaseObligations": "71545000", "otherCurrentLiabilities": "232499000", "totalCurrentLiabilities": "1686397000", "otherNonCurrentLiabilities": "104639000", "totalNonCurrentLiabilities": "736200000", "cashAndShortTermInvestments": "98283000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "63510000", "cashAndCashEquivalentsAtCarryingValue": "98283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67434000", "profitLoss": "None", "dividendPayout": "6954000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-464183000", "operatingCashflow": "-6185000", "capitalExpenditures": "70913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90829000", "cashflowFromInvestment": "-68015000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2536249000, "cost_of_revenue": 2305256000, "gross_profit": 230993000, "research_and_development": null, "selling_general_admin": 150466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80527000, "depreciation_amortisation": 33265000, "ebitda": 113792000, "interest_expense": 13831000, "interest_income": null, "other_non_operating": null, "pretax_income": 87578000, "tax_provision": 16486000, "effective_tax_rate": null, "net_income": 67434000, "net_income_continuing_ops": 71092000, "net_income_to_common": 67434000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98283000, "short_term_investments": null, "net_receivables": 652472000, "inventory": 1365121000, "other_current_assets": null, "total_current_assets": 2376409000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 63510000, "goodwill_and_intangibles": 191366000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1336422999, "total_assets": 3712832000, "short_term_debt": 339876000, "accounts_payable": 918691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1686397000, "long_term_debt": 560016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 736200000, "total_liabilities": 2422597000, "total_debt": 899892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1038953000, "total_equity": 1244779000, "shares_outstanding": 34184000, "operating_cash_flow": -6185000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70913000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68015000, "dividends_paid": 6954000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 90829000, "free_cash_flow": 64728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80527000", "ebitda": "113792000", "netIncome": "67434000", "grossProfit": "230993000", "depreciation": "None", "totalRevenue": "2536249000", "costOfRevenue": "2305256000", "interestIncome": "None", "incomeBeforeTax": "87578000", "interestExpense": "13831000", "operatingIncome": "80527000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16486000", "reportedCurrency": "USD", "netInterestIncome": "-4893000", "nonInterestIncome": "None", "operatingExpenses": "150466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2305256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33265000", "sellingGeneralAndAdministrative": "150466000", "netIncomeFromContinuingOperations": "71092000" }, "balance": { "goodwill": "127856000", "inventory": "1365121000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3712832000", "longTermDebt": "560016000", "shortTermDebt": "339876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "63510000", "reportedCurrency": "USD", "retainedEarnings": "1038953000", "totalLiabilities": "2422597000", "otherCurrentAssets": "260533000", "totalCurrentAssets": "2376409000", "currentLongTermDebt": "312795000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "652472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1336422999", "currentAccountsPayable": "918691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1042982000", "totalShareholderEquity": "1244779000", "capitalLeaseObligations": "71545000", "otherCurrentLiabilities": "232499000", "totalCurrentLiabilities": "1686397000", "otherNonCurrentLiabilities": "104639000", "totalNonCurrentLiabilities": "736200000", "cashAndShortTermInvestments": "98283000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "63510000", "cashAndCashEquivalentsAtCarryingValue": "98283000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67434000", "profitLoss": "None", "dividendPayout": "6954000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-464183000", "operatingCashflow": "-6185000", "capitalExpenditures": "70913000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "90829000", "cashflowFromInvestment": "-68015000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6954000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33265000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2677712000, "cost_of_revenue": 2506840000, "gross_profit": 170872000, "ebit": 36321000, "ebitda": 68968000, "pretax_income": 25843000, "tax_provision": -228000, "net_income": 20138000, "net_income_to_common": 20138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86788000, "total_current_assets": 1961163000, "total_assets": 3296959000, "short_term_debt": 205244000, "long_term_debt": 569052000, "total_debt": 774296000, "total_liabilities": 2073942000, "total_equity": 1181108000, "shares_outstanding": 34184000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 233882000, "capital_expenditure": 66834000, "free_cash_flow": 300716000, "dividends_paid": 6527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15899, "ticker_id": 4785, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36321000", "ebitda": "68968000", "netIncome": "20138000", "grossProfit": "170872000", "depreciation": "None", "totalRevenue": "2677712000", "costOfRevenue": "2506840000", "interestIncome": "None", "incomeBeforeTax": "25843000", "interestExpense": "10478000", "operatingIncome": "-1682000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-228000", "reportedCurrency": "USD", "netInterestIncome": "-10478000", "nonInterestIncome": "None", "operatingExpenses": "172554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32647000", "sellingGeneralAndAdministrative": "172554000", "netIncomeFromContinuingOperations": "26071000" }, "balance": { "goodwill": "None", "inventory": "899278000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3296959000", "longTermDebt": "569052000", "shortTermDebt": "205244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "978717000", "totalLiabilities": "2073942000", "otherCurrentAssets": "259336000", "totalCurrentAssets": "1961163000", "currentLongTermDebt": "205244000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335796000", "currentAccountsPayable": "782683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "775514000", "totalShareholderEquity": "1181108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342546000", "totalCurrentLiabilities": "1330473000", "otherNonCurrentLiabilities": "174417000", "totalNonCurrentLiabilities": "743469000", "cashAndShortTermInvestments": "86788000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20138000", "profitLoss": "None", "dividendPayout": "6527000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-129572000", "operatingCashflow": "233882000", "capitalExpenditures": "66834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25969000", "cashflowFromInvestment": "-476593000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32647000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2677712000, "cost_of_revenue": 2506840000, "gross_profit": 170872000, "research_and_development": null, "selling_general_admin": 172554000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36321000, "depreciation_amortisation": 32647000, "ebitda": 68968000, "interest_expense": 10478000, "interest_income": null, "other_non_operating": null, "pretax_income": 25843000, "tax_provision": -228000, "effective_tax_rate": null, "net_income": 20138000, "net_income_continuing_ops": 26071000, "net_income_to_common": 20138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86788000, "short_term_investments": null, "net_receivables": 715761000, "inventory": 899278000, "other_current_assets": null, "total_current_assets": 1961163000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1335796000, "total_assets": 3296959000, "short_term_debt": 205244000, "accounts_payable": 782683000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1330473000, "long_term_debt": 569052000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 743469000, "total_liabilities": 2073942000, "total_debt": 774296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 978717000, "total_equity": 1181108000, "shares_outstanding": 34184000, "operating_cash_flow": 233882000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -476593000, "dividends_paid": 6527000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25969000, "free_cash_flow": 300716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36321000", "ebitda": "68968000", "netIncome": "20138000", "grossProfit": "170872000", "depreciation": "None", "totalRevenue": "2677712000", "costOfRevenue": "2506840000", "interestIncome": "None", "incomeBeforeTax": "25843000", "interestExpense": "10478000", "operatingIncome": "-1682000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-228000", "reportedCurrency": "USD", "netInterestIncome": "-10478000", "nonInterestIncome": "None", "operatingExpenses": "172554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32647000", "sellingGeneralAndAdministrative": "172554000", "netIncomeFromContinuingOperations": "26071000" }, "balance": { "goodwill": "None", "inventory": "899278000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3296959000", "longTermDebt": "569052000", "shortTermDebt": "205244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "978717000", "totalLiabilities": "2073942000", "otherCurrentAssets": "259336000", "totalCurrentAssets": "1961163000", "currentLongTermDebt": "205244000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715761000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335796000", "currentAccountsPayable": "782683000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "775514000", "totalShareholderEquity": "1181108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "342546000", "totalCurrentLiabilities": "1330473000", "otherNonCurrentLiabilities": "174417000", "totalNonCurrentLiabilities": "743469000", "cashAndShortTermInvestments": "86788000", "commonStockSharesOutstanding": "34184000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20138000", "profitLoss": "None", "dividendPayout": "6527000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-129572000", "operatingCashflow": "233882000", "capitalExpenditures": "66834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25969000", "cashflowFromInvestment": "-476593000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6527000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15366000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32647000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 3135869000, "cost_of_revenue": 2977453000, "gross_profit": 158416000, "ebit": 36330000, "ebitda": 69401000, "pretax_income": 24835000, "tax_provision": 8028000, "net_income": 7857000, "net_income_to_common": 7857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 350970000, "total_current_assets": 2175447000, "total_assets": 3446491000, "short_term_debt": 168677000, "long_term_debt": 578464000, "total_debt": 747141000, "total_liabilities": 1835981000, "total_equity": 1364409000, "shares_outstanding": 34160870, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 299321000, "capital_expenditure": 48828000, "free_cash_flow": 348149000, "dividends_paid": 6674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15900, "ticker_id": 4785, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36330000", "ebitda": "69401000", "netIncome": "7857000", "grossProfit": "158416000", "depreciation": "None", "totalRevenue": "3135869000", "costOfRevenue": "2977453000", "interestIncome": "None", "incomeBeforeTax": "24835000", "interestExpense": "11495000", "operatingIncome": "23827000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8028000", "reportedCurrency": "USD", "netInterestIncome": "-11495000", "nonInterestIncome": "None", "operatingExpenses": "134589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2977453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33071000", "sellingGeneralAndAdministrative": "134589000", "netIncomeFromContinuingOperations": "16807000" }, "balance": { "goodwill": "None", "inventory": "771868000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3446491000", "longTermDebt": "578464000", "shortTermDebt": "168677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "965277000", "totalLiabilities": "1835981000", "otherCurrentAssets": "268717000", "totalCurrentAssets": "2175447000", "currentLongTermDebt": "168677000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271044000", "currentAccountsPayable": "572232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747141000", "totalShareholderEquity": "1364409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "266155000", "totalCurrentLiabilities": "1080609000", "otherNonCurrentLiabilities": "176908000", "totalNonCurrentLiabilities": "755372000", "cashAndShortTermInvestments": "350970000", "commonStockSharesOutstanding": "34160870", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16807000", "profitLoss": "None", "dividendPayout": "6674000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "482825000", "operatingCashflow": "299321000", "capitalExpenditures": "48828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137453000", "cashflowFromInvestment": "-31876000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33071000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3135869000, "cost_of_revenue": 2977453000, "gross_profit": 158416000, "research_and_development": null, "selling_general_admin": 134589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36330000, "depreciation_amortisation": 33071000, "ebitda": 69401000, "interest_expense": 11495000, "interest_income": null, "other_non_operating": null, "pretax_income": 24835000, "tax_provision": 8028000, "effective_tax_rate": null, "net_income": 7857000, "net_income_continuing_ops": 16807000, "net_income_to_common": 7857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 350970000, "short_term_investments": null, "net_receivables": 783892000, "inventory": 771868000, "other_current_assets": null, "total_current_assets": 2175447000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271044000, "total_assets": 3446491000, "short_term_debt": 168677000, "accounts_payable": 572232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1080609000, "long_term_debt": 578464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 755372000, "total_liabilities": 1835981000, "total_debt": 747141000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 965277000, "total_equity": 1364409000, "shares_outstanding": 34160870, "operating_cash_flow": 299321000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31876000, "dividends_paid": 6674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -137453000, "free_cash_flow": 348149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36330000", "ebitda": "69401000", "netIncome": "7857000", "grossProfit": "158416000", "depreciation": "None", "totalRevenue": "3135869000", "costOfRevenue": "2977453000", "interestIncome": "None", "incomeBeforeTax": "24835000", "interestExpense": "11495000", "operatingIncome": "23827000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8028000", "reportedCurrency": "USD", "netInterestIncome": "-11495000", "nonInterestIncome": "None", "operatingExpenses": "134589000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2977453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33071000", "sellingGeneralAndAdministrative": "134589000", "netIncomeFromContinuingOperations": "16807000" }, "balance": { "goodwill": "None", "inventory": "771868000", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "3446491000", "longTermDebt": "578464000", "shortTermDebt": "168677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "965277000", "totalLiabilities": "1835981000", "otherCurrentAssets": "268717000", "totalCurrentAssets": "2175447000", "currentLongTermDebt": "168677000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "783892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271044000", "currentAccountsPayable": "572232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "747141000", "totalShareholderEquity": "1364409000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "266155000", "totalCurrentLiabilities": "1080609000", "otherNonCurrentLiabilities": "176908000", "totalNonCurrentLiabilities": "755372000", "cashAndShortTermInvestments": "350970000", "commonStockSharesOutstanding": "34160870", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "350970000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16807000", "profitLoss": "None", "dividendPayout": "6674000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "482825000", "operatingCashflow": "299321000", "capitalExpenditures": "48828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-137453000", "cashflowFromInvestment": "-31876000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33071000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2659098000, "cost_of_revenue": 2506226000, "gross_profit": 152872000, "ebit": 16309000, "ebitda": 50649000, "pretax_income": 3213000, "tax_provision": -2118000, "net_income": 284000, "net_income_to_common": 284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219219000, "total_current_assets": 2528744000, "total_assets": 3797682000, "short_term_debt": 285366000, "long_term_debt": 588087000, "total_debt": 873453000, "total_liabilities": 2203248000, "total_equity": 1355737000, "shares_outstanding": 28400000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -350020000, "capital_expenditure": 46548000, "free_cash_flow": -303472000, "dividends_paid": 6693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15901, "ticker_id": 4785, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16309000", "ebitda": "50649000", "netIncome": "284000", "grossProfit": "152872000", "depreciation": "None", "totalRevenue": "2659098000", "costOfRevenue": "2506226000", "interestIncome": "None", "incomeBeforeTax": "3213000", "interestExpense": "13096000", "operatingIncome": "7118000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2118000", "reportedCurrency": "USD", "netInterestIncome": "-13096000", "nonInterestIncome": "None", "operatingExpenses": "145754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34340000", "sellingGeneralAndAdministrative": "145754000", "netIncomeFromContinuingOperations": "5331000" }, "balance": { "goodwill": "None", "inventory": "1249047000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3797682000", "longTermDebt": "588087000", "shortTermDebt": "285366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "964114000", "totalLiabilities": "2203248000", "otherCurrentAssets": "247996000", "totalCurrentAssets": "2528744000", "currentLongTermDebt": "285366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "812482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268938000", "currentAccountsPayable": "661202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873453000", "totalShareholderEquity": "1355737000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264038000", "totalCurrentLiabilities": "1434308000", "otherNonCurrentLiabilities": "180853000", "totalNonCurrentLiabilities": "768940000", "cashAndShortTermInvestments": "219219000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "219219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5331000", "profitLoss": "None", "dividendPayout": "6693000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "38531000", "operatingCashflow": "-350020000", "capitalExpenditures": "46548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50445000", "cashflowFromInvestment": "-43831000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34340000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2659098000, "cost_of_revenue": 2506226000, "gross_profit": 152872000, "research_and_development": null, "selling_general_admin": 145754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16309000, "depreciation_amortisation": 34340000, "ebitda": 50649000, "interest_expense": 13096000, "interest_income": null, "other_non_operating": null, "pretax_income": 3213000, "tax_provision": -2118000, "effective_tax_rate": null, "net_income": 284000, "net_income_continuing_ops": 5331000, "net_income_to_common": 284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219219000, "short_term_investments": null, "net_receivables": 812482000, "inventory": 1249047000, "other_current_assets": null, "total_current_assets": 2528744000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1268938000, "total_assets": 3797682000, "short_term_debt": 285366000, "accounts_payable": 661202000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1434308000, "long_term_debt": 588087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 768940000, "total_liabilities": 2203248000, "total_debt": 873453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 964114000, "total_equity": 1355737000, "shares_outstanding": 28400000, "operating_cash_flow": -350020000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43831000, "dividends_paid": 6693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50445000, "free_cash_flow": -303472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16309000", "ebitda": "50649000", "netIncome": "284000", "grossProfit": "152872000", "depreciation": "None", "totalRevenue": "2659098000", "costOfRevenue": "2506226000", "interestIncome": "None", "incomeBeforeTax": "3213000", "interestExpense": "13096000", "operatingIncome": "7118000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-2118000", "reportedCurrency": "USD", "netInterestIncome": "-13096000", "nonInterestIncome": "None", "operatingExpenses": "145754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2506226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34340000", "sellingGeneralAndAdministrative": "145754000", "netIncomeFromContinuingOperations": "5331000" }, "balance": { "goodwill": "None", "inventory": "1249047000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3797682000", "longTermDebt": "588087000", "shortTermDebt": "285366000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "964114000", "totalLiabilities": "2203248000", "otherCurrentAssets": "247996000", "totalCurrentAssets": "2528744000", "currentLongTermDebt": "285366000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "812482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268938000", "currentAccountsPayable": "661202000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873453000", "totalShareholderEquity": "1355737000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "264038000", "totalCurrentLiabilities": "1434308000", "otherNonCurrentLiabilities": "180853000", "totalNonCurrentLiabilities": "768940000", "cashAndShortTermInvestments": "219219000", "commonStockSharesOutstanding": "28400000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "219219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5331000", "profitLoss": "None", "dividendPayout": "6693000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "38531000", "operatingCashflow": "-350020000", "capitalExpenditures": "46548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50445000", "cashflowFromInvestment": "-43831000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3837000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34340000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 3123138000, "cost_of_revenue": 2971845000, "gross_profit": 151293000, "ebit": 80634000, "ebitda": 116812000, "pretax_income": 67250000, "tax_provision": 13146000, "net_income": 45090000, "net_income_to_common": 45090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561771000, "total_current_assets": 2850277000, "total_assets": 4121314000, "short_term_debt": 202753000, "long_term_debt": 608151000, "total_debt": 810904000, "total_liabilities": 2521478000, "total_equity": 1366186000, "shares_outstanding": 34419847, "goodwill_and_intangibles": 197201000 }, "cash_flow": { "operating_cash_flow": 268811000, "capital_expenditure": 55957000, "free_cash_flow": 324768000, "dividends_paid": 6807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15902, "ticker_id": 4785, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80634000", "ebitda": "116812000", "netIncome": "45090000", "grossProfit": "151293000", "depreciation": "None", "totalRevenue": "3123138000", "costOfRevenue": "2971845000", "interestIncome": "None", "incomeBeforeTax": "67250000", "interestExpense": "10266000", "operatingIncome": "6539000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13146000", "reportedCurrency": "USD", "netInterestIncome": "-10266000", "nonInterestIncome": "None", "operatingExpenses": "144754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2971845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36178000", "sellingGeneralAndAdministrative": "147154000", "netIncomeFromContinuingOperations": "54104000" }, "balance": { "goodwill": "127856000", "inventory": "1286811000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4121314000", "longTermDebt": "608151000", "shortTermDebt": "202753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69345000", "reportedCurrency": "USD", "retainedEarnings": "970710000", "totalLiabilities": "2521478000", "otherCurrentAssets": "237145000", "totalCurrentAssets": "2850277000", "currentLongTermDebt": "202753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "764550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271037000", "currentAccountsPayable": "1047436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876216000", "totalShareholderEquity": "1366186000", "capitalLeaseObligations": "65312000", "otherCurrentLiabilities": "286958000", "totalCurrentLiabilities": "1731172000", "otherNonCurrentLiabilities": "61838000", "totalNonCurrentLiabilities": "790306000", "cashAndShortTermInvestments": "561771000", "commonStockSharesOutstanding": "34419847", "intangibleAssetsExcludingGoodwill": "69345000", "cashAndCashEquivalentsAtCarryingValue": "561771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54104000", "profitLoss": "None", "dividendPayout": "6807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-191041000", "operatingCashflow": "268811000", "capitalExpenditures": "55957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87764000", "cashflowFromInvestment": "-72482000", "stockBasedCompensation": "13629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3123138000, "cost_of_revenue": 2971845000, "gross_profit": 151293000, "research_and_development": null, "selling_general_admin": 147154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80634000, "depreciation_amortisation": 36178000, "ebitda": 116812000, "interest_expense": 10266000, "interest_income": null, "other_non_operating": null, "pretax_income": 67250000, "tax_provision": 13146000, "effective_tax_rate": null, "net_income": 45090000, "net_income_continuing_ops": 54104000, "net_income_to_common": 45090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561771000, "short_term_investments": null, "net_receivables": 764550000, "inventory": 1286811000, "other_current_assets": null, "total_current_assets": 2850277000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 69345000, "goodwill_and_intangibles": 197201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1271037000, "total_assets": 4121314000, "short_term_debt": 202753000, "accounts_payable": 1047436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1731172000, "long_term_debt": 608151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 790306000, "total_liabilities": 2521478000, "total_debt": 810904000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970710000, "total_equity": 1366186000, "shares_outstanding": 34419847, "operating_cash_flow": 268811000, "stock_based_compensation": 13629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72482000, "dividends_paid": 6807000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -87764000, "free_cash_flow": 324768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80634000", "ebitda": "116812000", "netIncome": "45090000", "grossProfit": "151293000", "depreciation": "None", "totalRevenue": "3123138000", "costOfRevenue": "2971845000", "interestIncome": "None", "incomeBeforeTax": "67250000", "interestExpense": "10266000", "operatingIncome": "6539000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13146000", "reportedCurrency": "USD", "netInterestIncome": "-10266000", "nonInterestIncome": "None", "operatingExpenses": "144754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2971845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36178000", "sellingGeneralAndAdministrative": "147154000", "netIncomeFromContinuingOperations": "54104000" }, "balance": { "goodwill": "127856000", "inventory": "1286811000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "4121314000", "longTermDebt": "608151000", "shortTermDebt": "202753000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "69345000", "reportedCurrency": "USD", "retainedEarnings": "970710000", "totalLiabilities": "2521478000", "otherCurrentAssets": "237145000", "totalCurrentAssets": "2850277000", "currentLongTermDebt": "202753000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "764550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1271037000", "currentAccountsPayable": "1047436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "876216000", "totalShareholderEquity": "1366186000", "capitalLeaseObligations": "65312000", "otherCurrentLiabilities": "286958000", "totalCurrentLiabilities": "1731172000", "otherNonCurrentLiabilities": "61838000", "totalNonCurrentLiabilities": "790306000", "cashAndShortTermInvestments": "561771000", "commonStockSharesOutstanding": "34419847", "intangibleAssetsExcludingGoodwill": "69345000", "cashAndCashEquivalentsAtCarryingValue": "561771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54104000", "profitLoss": "None", "dividendPayout": "6807000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-191041000", "operatingCashflow": "268811000", "capitalExpenditures": "55957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-87764000", "cashflowFromInvestment": "-72482000", "stockBasedCompensation": "13629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6807000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36178000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2620988000, "cost_of_revenue": 2356089000, "gross_profit": 264899000, "ebit": 73746999, "ebitda": 104154999, "pretax_income": 62192000, "tax_provision": 10731000, "net_income": 27365000, "net_income_to_common": 27365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 454065000, "total_current_assets": 2331074000, "total_assets": 3388299000, "short_term_debt": 42443000, "long_term_debt": 542564000, "total_debt": 585007000, "total_liabilities": 1865291000, "total_equity": 1329171000, "shares_outstanding": 34358000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2112000, "capital_expenditure": 37841000, "free_cash_flow": 35729000, "dividends_paid": 6473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15904, "ticker_id": 4785, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73746999", "ebitda": "104154999", "netIncome": "27365000", "grossProfit": "264899000", "depreciation": "None", "totalRevenue": "2620988000", "costOfRevenue": "2356089000", "interestIncome": "None", "incomeBeforeTax": "62192000", "interestExpense": "8361000", "operatingIncome": "144405000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10731000", "reportedCurrency": "USD", "netInterestIncome": "-8361000", "nonInterestIncome": "None", "operatingExpenses": "120494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30408000", "sellingGeneralAndAdministrative": "120494000", "netIncomeFromContinuingOperations": "51461000" }, "balance": { "goodwill": "None", "inventory": "884339000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3388299000", "longTermDebt": "542564000", "shortTermDebt": "42443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "932215000", "totalLiabilities": "1865291000", "otherCurrentAssets": "236052000", "totalCurrentAssets": "2331074000", "currentLongTermDebt": "42443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "756618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057225000", "currentAccountsPayable": "774347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585007000", "totalShareholderEquity": "1329171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "293183000", "totalCurrentLiabilities": "1177872000", "otherNonCurrentLiabilities": "144855000", "totalNonCurrentLiabilities": "687419000", "cashAndShortTermInvestments": "454065000", "commonStockSharesOutstanding": "34358000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "454065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51461000", "profitLoss": "None", "dividendPayout": "6473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-198776000", "operatingCashflow": "-2112000", "capitalExpenditures": "37841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42669000", "cashflowFromInvestment": "-32454000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2620988000, "cost_of_revenue": 2356089000, "gross_profit": 264899000, "research_and_development": null, "selling_general_admin": 120494000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73746999, "depreciation_amortisation": 30408000, "ebitda": 104154999, "interest_expense": 8361000, "interest_income": null, "other_non_operating": null, "pretax_income": 62192000, "tax_provision": 10731000, "effective_tax_rate": null, "net_income": 27365000, "net_income_continuing_ops": 51461000, "net_income_to_common": 27365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 454065000, "short_term_investments": null, "net_receivables": 756618000, "inventory": 884339000, "other_current_assets": null, "total_current_assets": 2331074000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1057225000, "total_assets": 3388299000, "short_term_debt": 42443000, "accounts_payable": 774347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1177872000, "long_term_debt": 542564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 687419000, "total_liabilities": 1865291000, "total_debt": 585007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 932215000, "total_equity": 1329171000, "shares_outstanding": 34358000, "operating_cash_flow": -2112000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32454000, "dividends_paid": 6473000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42669000, "free_cash_flow": 35729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73746999", "ebitda": "104154999", "netIncome": "27365000", "grossProfit": "264899000", "depreciation": "None", "totalRevenue": "2620988000", "costOfRevenue": "2356089000", "interestIncome": "None", "incomeBeforeTax": "62192000", "interestExpense": "8361000", "operatingIncome": "144405000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10731000", "reportedCurrency": "USD", "netInterestIncome": "-8361000", "nonInterestIncome": "None", "operatingExpenses": "120494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2356089000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30408000", "sellingGeneralAndAdministrative": "120494000", "netIncomeFromContinuingOperations": "51461000" }, "balance": { "goodwill": "None", "inventory": "884339000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3388299000", "longTermDebt": "542564000", "shortTermDebt": "42443000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "932215000", "totalLiabilities": "1865291000", "otherCurrentAssets": "236052000", "totalCurrentAssets": "2331074000", "currentLongTermDebt": "42443000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "756618000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1057225000", "currentAccountsPayable": "774347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "585007000", "totalShareholderEquity": "1329171000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "293183000", "totalCurrentLiabilities": "1177872000", "otherNonCurrentLiabilities": "144855000", "totalNonCurrentLiabilities": "687419000", "cashAndShortTermInvestments": "454065000", "commonStockSharesOutstanding": "34358000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "454065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51461000", "profitLoss": "None", "dividendPayout": "6473000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-198776000", "operatingCashflow": "-2112000", "capitalExpenditures": "37841000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42669000", "cashflowFromInvestment": "-32454000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6473000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30408000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2795205000, "cost_of_revenue": 2613666000, "gross_profit": 181539000, "ebit": 67160000, "ebitda": 97429000, "pretax_income": 57346000, "tax_provision": 4876000, "net_income": 35976000, "net_income_to_common": 35976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530386000, "total_current_assets": 2249299000, "total_assets": 3299813000, "short_term_debt": 31692000, "long_term_debt": 549378000, "total_debt": 581070000, "total_liabilities": 1779551000, "total_equity": 1310601000, "shares_outstanding": 34262857, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 304434000, "capital_expenditure": 28614000, "free_cash_flow": 333048000, "dividends_paid": 6477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15905, "ticker_id": 4785, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67160000", "ebitda": "97429000", "netIncome": "35976000", "grossProfit": "181539000", "depreciation": "None", "totalRevenue": "2795205000", "costOfRevenue": "2613666000", "interestIncome": "None", "incomeBeforeTax": "57346000", "interestExpense": "6611000", "operatingIncome": "64925000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4876000", "reportedCurrency": "USD", "netInterestIncome": "-6611000", "nonInterestIncome": "None", "operatingExpenses": "116614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2613666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30269000", "sellingGeneralAndAdministrative": "116614000", "netIncomeFromContinuingOperations": "52470000" }, "balance": { "goodwill": "None", "inventory": "686540000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3299813000", "longTermDebt": "549378000", "shortTermDebt": "31692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "911455000", "totalLiabilities": "1779551000", "otherCurrentAssets": "288823000", "totalCurrentAssets": "2249299000", "currentLongTermDebt": "31692000", "longTermInvestments": "None", "shortTermInvestments": "9961000", "currentNetReceivables": "743550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050514000", "currentAccountsPayable": "607083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581070000", "totalShareholderEquity": "1310601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321530000", "totalCurrentLiabilities": "1084729000", "otherNonCurrentLiabilities": "145444000", "totalNonCurrentLiabilities": "694822000", "cashAndShortTermInvestments": "530386000", "commonStockSharesOutstanding": "34262857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35976000", "profitLoss": "None", "dividendPayout": "6477000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "308640000", "operatingCashflow": "304434000", "capitalExpenditures": "28614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21646000", "cashflowFromInvestment": "-36086000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2795205000, "cost_of_revenue": 2613666000, "gross_profit": 181539000, "research_and_development": null, "selling_general_admin": 116614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67160000, "depreciation_amortisation": 30269000, "ebitda": 97429000, "interest_expense": 6611000, "interest_income": null, "other_non_operating": null, "pretax_income": 57346000, "tax_provision": 4876000, "effective_tax_rate": null, "net_income": 35976000, "net_income_continuing_ops": 52470000, "net_income_to_common": 35976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530386000, "short_term_investments": 9961000, "net_receivables": 743550000, "inventory": 686540000, "other_current_assets": null, "total_current_assets": 2249299000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1050514000, "total_assets": 3299813000, "short_term_debt": 31692000, "accounts_payable": 607083000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1084729000, "long_term_debt": 549378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 694822000, "total_liabilities": 1779551000, "total_debt": 581070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 911455000, "total_equity": 1310601000, "shares_outstanding": 34262857, "operating_cash_flow": 304434000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36086000, "dividends_paid": 6477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21646000, "free_cash_flow": 333048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67160000", "ebitda": "97429000", "netIncome": "35976000", "grossProfit": "181539000", "depreciation": "None", "totalRevenue": "2795205000", "costOfRevenue": "2613666000", "interestIncome": "None", "incomeBeforeTax": "57346000", "interestExpense": "6611000", "operatingIncome": "64925000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4876000", "reportedCurrency": "USD", "netInterestIncome": "-6611000", "nonInterestIncome": "None", "operatingExpenses": "116614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2613666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30269000", "sellingGeneralAndAdministrative": "116614000", "netIncomeFromContinuingOperations": "52470000" }, "balance": { "goodwill": "None", "inventory": "686540000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "3299813000", "longTermDebt": "549378000", "shortTermDebt": "31692000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "911455000", "totalLiabilities": "1779551000", "otherCurrentAssets": "288823000", "totalCurrentAssets": "2249299000", "currentLongTermDebt": "31692000", "longTermInvestments": "None", "shortTermInvestments": "9961000", "currentNetReceivables": "743550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1050514000", "currentAccountsPayable": "607083000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "581070000", "totalShareholderEquity": "1310601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "321530000", "totalCurrentLiabilities": "1084729000", "otherNonCurrentLiabilities": "145444000", "totalNonCurrentLiabilities": "694822000", "cashAndShortTermInvestments": "530386000", "commonStockSharesOutstanding": "34262857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35976000", "profitLoss": "None", "dividendPayout": "6477000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "308640000", "operatingCashflow": "304434000", "capitalExpenditures": "28614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21646000", "cashflowFromInvestment": "-36086000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30269000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 2718217000, "cost_of_revenue": 2609239000, "gross_profit": 108978000, "ebit": 23875000, "ebitda": 54824000, "pretax_income": 13968000, "tax_provision": 1303000, "net_income": 5581000, "net_income_to_common": 5581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283902000, "total_current_assets": 2213908000, "total_assets": 3261073000, "short_term_debt": 37765000, "long_term_debt": 556174000, "total_debt": 593939000, "total_liabilities": 1785423000, "total_equity": 1279988000, "shares_outstanding": 34881250, "goodwill_and_intangibles": 208383000 }, "cash_flow": { "operating_cash_flow": -239627000, "capital_expenditure": 26775000, "free_cash_flow": -212852000, "dividends_paid": 6516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15906, "ticker_id": 4785, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23875000", "ebitda": "54824000", "netIncome": "5581000", "grossProfit": "108978000", "depreciation": "None", "totalRevenue": "2718217000", "costOfRevenue": "2609239000", "interestIncome": "None", "incomeBeforeTax": "13968000", "interestExpense": "6522000", "operatingIncome": "-10380000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1303000", "reportedCurrency": "USD", "netInterestIncome": "-6522000", "nonInterestIncome": "None", "operatingExpenses": "119358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2609239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30949000", "sellingGeneralAndAdministrative": "119358000", "netIncomeFromContinuingOperations": "12665000" }, "balance": { "goodwill": "127856000", "inventory": "994543000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3261073000", "longTermDebt": "556174000", "shortTermDebt": "37765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "80527000", "reportedCurrency": "USD", "retainedEarnings": "881911000", "totalLiabilities": "1785423000", "otherCurrentAssets": "233757000", "totalCurrentAssets": "2213908000", "currentLongTermDebt": "37765000", "longTermInvestments": "None", "shortTermInvestments": "10281000", "currentNetReceivables": "701706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047165000", "currentAccountsPayable": "625836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625162000", "totalShareholderEquity": "1279988000", "capitalLeaseObligations": "31223000", "otherCurrentLiabilities": "245032000", "totalCurrentLiabilities": "1083284000", "otherNonCurrentLiabilities": "55593000", "totalNonCurrentLiabilities": "702139000", "cashAndShortTermInvestments": "283902000", "commonStockSharesOutstanding": "34881250", "intangibleAssetsExcludingGoodwill": "80527000", "cashAndCashEquivalentsAtCarryingValue": "283902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5581000", "profitLoss": "None", "dividendPayout": "6516000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "169083000", "operatingCashflow": "-239627000", "capitalExpenditures": "26775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98280000", "cashflowFromInvestment": "-22052000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2718217000, "cost_of_revenue": 2609239000, "gross_profit": 108978000, "research_and_development": null, "selling_general_admin": 119358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23875000, "depreciation_amortisation": 30949000, "ebitda": 54824000, "interest_expense": 6522000, "interest_income": null, "other_non_operating": null, "pretax_income": 13968000, "tax_provision": 1303000, "effective_tax_rate": null, "net_income": 5581000, "net_income_continuing_ops": 12665000, "net_income_to_common": 5581000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283902000, "short_term_investments": 10281000, "net_receivables": 701706000, "inventory": 994543000, "other_current_assets": null, "total_current_assets": 2213908000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 80527000, "goodwill_and_intangibles": 208383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047165000, "total_assets": 3261073000, "short_term_debt": 37765000, "accounts_payable": 625836000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1083284000, "long_term_debt": 556174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702139000, "total_liabilities": 1785423000, "total_debt": 593939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 881911000, "total_equity": 1279988000, "shares_outstanding": 34881250, "operating_cash_flow": -239627000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22052000, "dividends_paid": 6516000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98280000, "free_cash_flow": -212852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23875000", "ebitda": "54824000", "netIncome": "5581000", "grossProfit": "108978000", "depreciation": "None", "totalRevenue": "2718217000", "costOfRevenue": "2609239000", "interestIncome": "None", "incomeBeforeTax": "13968000", "interestExpense": "6522000", "operatingIncome": "-10380000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1303000", "reportedCurrency": "USD", "netInterestIncome": "-6522000", "nonInterestIncome": "None", "operatingExpenses": "119358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2609239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30949000", "sellingGeneralAndAdministrative": "119358000", "netIncomeFromContinuingOperations": "12665000" }, "balance": { "goodwill": "127856000", "inventory": "994543000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3261073000", "longTermDebt": "556174000", "shortTermDebt": "37765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "80527000", "reportedCurrency": "USD", "retainedEarnings": "881911000", "totalLiabilities": "1785423000", "otherCurrentAssets": "233757000", "totalCurrentAssets": "2213908000", "currentLongTermDebt": "37765000", "longTermInvestments": "None", "shortTermInvestments": "10281000", "currentNetReceivables": "701706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047165000", "currentAccountsPayable": "625836000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625162000", "totalShareholderEquity": "1279988000", "capitalLeaseObligations": "31223000", "otherCurrentLiabilities": "245032000", "totalCurrentLiabilities": "1083284000", "otherNonCurrentLiabilities": "55593000", "totalNonCurrentLiabilities": "702139000", "cashAndShortTermInvestments": "283902000", "commonStockSharesOutstanding": "34881250", "intangibleAssetsExcludingGoodwill": "80527000", "cashAndCashEquivalentsAtCarryingValue": "283902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5581000", "profitLoss": "None", "dividendPayout": "6516000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "169083000", "operatingCashflow": "-239627000", "capitalExpenditures": "26775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98280000", "cashflowFromInvestment": "-22052000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6516000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8071000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30949000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 3213000000, "cost_of_revenue": 2975366000, "gross_profit": 237634000, "ebit": 99862000, "ebitda": 131168000, "pretax_income": 91761000, "tax_provision": 13324000, "net_income": 51186000, "net_income_to_common": 51186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 643854000, "total_current_assets": 2806963000, "total_assets": 3855007000, "short_term_debt": 70667000, "long_term_debt": 562960000, "total_debt": 633627000, "total_liabilities": 2338620000, "total_equity": 1282899000, "shares_outstanding": 34353020, "goodwill_and_intangibles": 213435000 }, "cash_flow": { "operating_cash_flow": 250663000, "capital_expenditure": 41725000, "free_cash_flow": 292388000, "dividends_paid": 6602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15907, "ticker_id": 4785, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99862000", "ebitda": "131168000", "netIncome": "51186000", "grossProfit": "237634000", "depreciation": "None", "totalRevenue": "3213000000", "costOfRevenue": "2975366000", "interestIncome": "None", "incomeBeforeTax": "91761000", "interestExpense": "8101000", "operatingIncome": "104922000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13324000", "reportedCurrency": "USD", "netInterestIncome": "-8101000", "nonInterestIncome": "None", "operatingExpenses": "132711999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31306000", "sellingGeneralAndAdministrative": "132712000", "netIncomeFromContinuingOperations": "78437000" }, "balance": { "goodwill": "127856000", "inventory": "1166700000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3855007000", "longTermDebt": "562960000", "shortTermDebt": "70667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "85579000", "reportedCurrency": "USD", "retainedEarnings": "882943000", "totalLiabilities": "2338620000", "otherCurrentAssets": "233860000", "totalCurrentAssets": "2806963000", "currentLongTermDebt": "70667000", "longTermInvestments": "None", "shortTermInvestments": "9968000", "currentNetReceivables": "762549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048044000", "currentAccountsPayable": "1055473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665286000", "totalShareholderEquity": "1282899000", "capitalLeaseObligations": "31659000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "1636331000", "otherNonCurrentLiabilities": "49089000", "totalNonCurrentLiabilities": "702289000", "cashAndShortTermInvestments": "643854000", "commonStockSharesOutstanding": "34353020", "intangibleAssetsExcludingGoodwill": "85579000", "cashAndCashEquivalentsAtCarryingValue": "643854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78437000", "profitLoss": "None", "dividendPayout": "6602000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-175883000", "operatingCashflow": "250663000", "capitalExpenditures": "41725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11853000", "cashflowFromInvestment": "-36616000", "stockBasedCompensation": "12857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3213000000, "cost_of_revenue": 2975366000, "gross_profit": 237634000, "research_and_development": null, "selling_general_admin": 132712000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99862000, "depreciation_amortisation": 31306000, "ebitda": 131168000, "interest_expense": 8101000, "interest_income": null, "other_non_operating": null, "pretax_income": 91761000, "tax_provision": 13324000, "effective_tax_rate": null, "net_income": 51186000, "net_income_continuing_ops": 78437000, "net_income_to_common": 51186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 643854000, "short_term_investments": 9968000, "net_receivables": 762549000, "inventory": 1166700000, "other_current_assets": null, "total_current_assets": 2806963000, "net_ppe": null, "goodwill": 127856000, "intangible_assets": 85579000, "goodwill_and_intangibles": 213435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1048044000, "total_assets": 3855007000, "short_term_debt": 70667000, "accounts_payable": 1055473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1636331000, "long_term_debt": 562960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 702289000, "total_liabilities": 2338620000, "total_debt": 633627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 882943000, "total_equity": 1282899000, "shares_outstanding": 34353020, "operating_cash_flow": 250663000, "stock_based_compensation": 12857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36616000, "dividends_paid": 6602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11853000, "free_cash_flow": 292388000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99862000", "ebitda": "131168000", "netIncome": "51186000", "grossProfit": "237634000", "depreciation": "None", "totalRevenue": "3213000000", "costOfRevenue": "2975366000", "interestIncome": "None", "incomeBeforeTax": "91761000", "interestExpense": "8101000", "operatingIncome": "104922000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13324000", "reportedCurrency": "USD", "netInterestIncome": "-8101000", "nonInterestIncome": "None", "operatingExpenses": "132711999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2975366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31306000", "sellingGeneralAndAdministrative": "132712000", "netIncomeFromContinuingOperations": "78437000" }, "balance": { "goodwill": "127856000", "inventory": "1166700000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3855007000", "longTermDebt": "562960000", "shortTermDebt": "70667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "85579000", "reportedCurrency": "USD", "retainedEarnings": "882943000", "totalLiabilities": "2338620000", "otherCurrentAssets": "233860000", "totalCurrentAssets": "2806963000", "currentLongTermDebt": "70667000", "longTermInvestments": "None", "shortTermInvestments": "9968000", "currentNetReceivables": "762549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1048044000", "currentAccountsPayable": "1055473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "665286000", "totalShareholderEquity": "1282899000", "capitalLeaseObligations": "31659000", "otherCurrentLiabilities": "323137000", "totalCurrentLiabilities": "1636331000", "otherNonCurrentLiabilities": "49089000", "totalNonCurrentLiabilities": "702289000", "cashAndShortTermInvestments": "643854000", "commonStockSharesOutstanding": "34353020", "intangibleAssetsExcludingGoodwill": "85579000", "cashAndCashEquivalentsAtCarryingValue": "643854000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78437000", "profitLoss": "None", "dividendPayout": "6602000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-175883000", "operatingCashflow": "250663000", "capitalExpenditures": "41725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11853000", "cashflowFromInvestment": "-36616000", "stockBasedCompensation": "12857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1750000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31306000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 3635691000, "cost_of_revenue": 3451072000, "gross_profit": 184619000, "ebit": 46572000, "ebitda": 77787000, "pretax_income": 38385000, "tax_provision": 7862000, "net_income": 9708000, "net_income_to_common": 9708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 418055000, "total_current_assets": 2527099000, "total_assets": 3588102000, "short_term_debt": 41673000, "long_term_debt": 569730000, "total_debt": 611403000, "total_liabilities": 2139016000, "total_equity": 1240735000, "shares_outstanding": 34270000, "goodwill_and_intangibles": 219310000 }, "cash_flow": { "operating_cash_flow": 488683000, "capital_expenditure": 33727000, "free_cash_flow": 522410000, "dividends_paid": 6244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15909, "ticker_id": 4785, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46572000", "ebitda": "77787000", "netIncome": "9708000", "grossProfit": "184619000", "depreciation": "None", "totalRevenue": "3635691000", "costOfRevenue": "3451072000", "interestIncome": "None", "incomeBeforeTax": "38385000", "interestExpense": "8188000", "operatingIncome": "58313000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7862000", "reportedCurrency": "USD", "netInterestIncome": "-8188000", "nonInterestIncome": "None", "operatingExpenses": "126306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31215000", "sellingGeneralAndAdministrative": "126306000", "netIncomeFromContinuingOperations": "30523000" }, "balance": { "goodwill": "128542000", "inventory": "985292000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3588102000", "longTermDebt": "569730000", "shortTermDebt": "41673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90768000", "reportedCurrency": "USD", "retainedEarnings": "838556000", "totalLiabilities": "2139016000", "otherCurrentAssets": "307066000", "totalCurrentAssets": "2527099000", "currentLongTermDebt": "41673000", "longTermInvestments": "None", "shortTermInvestments": "12026000", "currentNetReceivables": "816686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061003000", "currentAccountsPayable": "822153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644286000", "totalShareholderEquity": "1240735000", "capitalLeaseObligations": "32883000", "otherCurrentLiabilities": "331941000", "totalCurrentLiabilities": "1407634000", "otherNonCurrentLiabilities": "70552000", "totalNonCurrentLiabilities": "731382000", "cashAndShortTermInvestments": "418055000", "commonStockSharesOutstanding": "34270000", "intangibleAssetsExcludingGoodwill": "90768000", "cashAndCashEquivalentsAtCarryingValue": "418055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30523000", "profitLoss": "None", "dividendPayout": "6244000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13263000", "operatingCashflow": "488683000", "capitalExpenditures": "33727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120859000", "cashflowFromInvestment": "-45590000", "stockBasedCompensation": "-7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3635691000, "cost_of_revenue": 3451072000, "gross_profit": 184619000, "research_and_development": null, "selling_general_admin": 126306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46572000, "depreciation_amortisation": 31215000, "ebitda": 77787000, "interest_expense": 8188000, "interest_income": null, "other_non_operating": null, "pretax_income": 38385000, "tax_provision": 7862000, "effective_tax_rate": null, "net_income": 9708000, "net_income_continuing_ops": 30523000, "net_income_to_common": 9708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 418055000, "short_term_investments": 12026000, "net_receivables": 816686000, "inventory": 985292000, "other_current_assets": null, "total_current_assets": 2527099000, "net_ppe": null, "goodwill": 128542000, "intangible_assets": 90768000, "goodwill_and_intangibles": 219310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1061003000, "total_assets": 3588102000, "short_term_debt": 41673000, "accounts_payable": 822153000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1407634000, "long_term_debt": 569730000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 731382000, "total_liabilities": 2139016000, "total_debt": 611403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 838556000, "total_equity": 1240735000, "shares_outstanding": 34270000, "operating_cash_flow": 488683000, "stock_based_compensation": -7948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33727000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45590000, "dividends_paid": 6244000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120859000, "free_cash_flow": 522410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46572000", "ebitda": "77787000", "netIncome": "9708000", "grossProfit": "184619000", "depreciation": "None", "totalRevenue": "3635691000", "costOfRevenue": "3451072000", "interestIncome": "None", "incomeBeforeTax": "38385000", "interestExpense": "8188000", "operatingIncome": "58313000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7862000", "reportedCurrency": "USD", "netInterestIncome": "-8188000", "nonInterestIncome": "None", "operatingExpenses": "126306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31215000", "sellingGeneralAndAdministrative": "126306000", "netIncomeFromContinuingOperations": "30523000" }, "balance": { "goodwill": "128542000", "inventory": "985292000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3588102000", "longTermDebt": "569730000", "shortTermDebt": "41673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "90768000", "reportedCurrency": "USD", "retainedEarnings": "838556000", "totalLiabilities": "2139016000", "otherCurrentAssets": "307066000", "totalCurrentAssets": "2527099000", "currentLongTermDebt": "41673000", "longTermInvestments": "None", "shortTermInvestments": "12026000", "currentNetReceivables": "816686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061003000", "currentAccountsPayable": "822153000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "644286000", "totalShareholderEquity": "1240735000", "capitalLeaseObligations": "32883000", "otherCurrentLiabilities": "331941000", "totalCurrentLiabilities": "1407634000", "otherNonCurrentLiabilities": "70552000", "totalNonCurrentLiabilities": "731382000", "cashAndShortTermInvestments": "418055000", "commonStockSharesOutstanding": "34270000", "intangibleAssetsExcludingGoodwill": "90768000", "cashAndCashEquivalentsAtCarryingValue": "418055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30523000", "profitLoss": "None", "dividendPayout": "6244000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "13263000", "operatingCashflow": "488683000", "capitalExpenditures": "33727000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120859000", "cashflowFromInvestment": "-45590000", "stockBasedCompensation": "-7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6244000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31215000", "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": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "income_statement": { "revenue": 4020183000, "cost_of_revenue": 3803073000, "gross_profit": 217110000, "ebit": 118372000, "ebitda": 148837000, "pretax_income": 104418000, "tax_provision": 21732000, "net_income": 55046000, "net_income_to_common": 55046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96293000, "total_current_assets": 2537265000, "total_assets": 3570046000, "short_term_debt": 130263000, "long_term_debt": 576489000, "total_debt": 706752000, "total_liabilities": 2131564000, "total_equity": 1230986000, "shares_outstanding": 34165000, "goodwill_and_intangibles": 218947000 }, "cash_flow": { "operating_cash_flow": 540939000, "capital_expenditure": 49521000, "free_cash_flow": 590460000, "dividends_paid": 6248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 15910, "ticker_id": 4785, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:27:51.213694+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118372000", "ebitda": "148837000", "netIncome": "55046000", "grossProfit": "217110000", "depreciation": "None", "totalRevenue": "4020183000", "costOfRevenue": "3803073000", "interestIncome": "None", "incomeBeforeTax": "104418000", "interestExpense": "13953000", "operatingIncome": "101103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21732000", "reportedCurrency": "USD", "netInterestIncome": "-13953000", "nonInterestIncome": "None", "operatingExpenses": "116007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12441000", "costofGoodsAndServicesSold": "3803073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30465000", "sellingGeneralAndAdministrative": "116007000", "netIncomeFromContinuingOperations": "82686000" }, "balance": { "goodwill": "129342000", "inventory": "990789000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3570046000", "longTermDebt": "576489000", "shortTermDebt": "130263000", "treasuryStock": "-10270000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "89605000", "reportedCurrency": "USD", "retainedEarnings": "835256000", "totalLiabilities": "2131564000", "otherCurrentAssets": "419912000", "totalCurrentAssets": "2537265000", "currentLongTermDebt": "130263000", "longTermInvestments": "None", "shortTermInvestments": "11107000", "currentNetReceivables": "1030271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1032781000", "currentAccountsPayable": "641376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "663441000", "shortLongTermDebtTotal": "741187000", "totalShareholderEquity": "1230986000", "capitalLeaseObligations": "34435000", "otherCurrentLiabilities": "431653000", "totalCurrentLiabilities": "1393239000", "otherNonCurrentLiabilities": "70371000", "totalNonCurrentLiabilities": "738325000", "cashAndShortTermInvestments": "96293000", "commonStockSharesOutstanding": "34165000", "intangibleAssetsExcludingGoodwill": "89605000", "cashAndCashEquivalentsAtCarryingValue": "96293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82686000", "profitLoss": "None", "dividendPayout": "6248000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "556845000", "operatingCashflow": "540939000", "capitalExpenditures": "49521000", "changeInReceivables": "82754000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463804000", "cashflowFromInvestment": "-51866000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4020183000, "cost_of_revenue": 3803073000, "gross_profit": 217110000, "research_and_development": null, "selling_general_admin": 116007000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118372000, "depreciation_amortisation": 30465000, "ebitda": 148837000, "interest_expense": 13953000, "interest_income": null, "other_non_operating": null, "pretax_income": 104418000, "tax_provision": 21732000, "effective_tax_rate": null, "net_income": 55046000, "net_income_continuing_ops": 82686000, "net_income_to_common": 55046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96293000, "short_term_investments": 11107000, "net_receivables": 1030271000, "inventory": 990789000, "other_current_assets": null, "total_current_assets": 2537265000, "net_ppe": null, "goodwill": 129342000, "intangible_assets": 89605000, "goodwill_and_intangibles": 218947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1032781000, "total_assets": 3570046000, "short_term_debt": 130263000, "accounts_payable": 641376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1393239000, "long_term_debt": 576489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 738325000, "total_liabilities": 2131564000, "total_debt": 706752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 835256000, "total_equity": 1230986000, "shares_outstanding": 34165000, "operating_cash_flow": 540939000, "stock_based_compensation": 3404000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51866000, "dividends_paid": 6248000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -463804000, "free_cash_flow": 590460000, "net_change_in_cash": 25269000 }, "raw_data": { "income": { "ebit": "118372000", "ebitda": "148837000", "netIncome": "55046000", "grossProfit": "217110000", "depreciation": "None", "totalRevenue": "4020183000", "costOfRevenue": "3803073000", "interestIncome": "None", "incomeBeforeTax": "104418000", "interestExpense": "13953000", "operatingIncome": "101103000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21732000", "reportedCurrency": "USD", "netInterestIncome": "-13953000", "nonInterestIncome": "None", "operatingExpenses": "116007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "12441000", "costofGoodsAndServicesSold": "3803073000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30465000", "sellingGeneralAndAdministrative": "116007000", "netIncomeFromContinuingOperations": "82686000" }, "balance": { "goodwill": "129342000", "inventory": "990789000", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "3570046000", "longTermDebt": "576489000", "shortTermDebt": "130263000", "treasuryStock": "-10270000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "89605000", "reportedCurrency": "USD", "retainedEarnings": "835256000", "totalLiabilities": "2131564000", "otherCurrentAssets": "419912000", "totalCurrentAssets": "2537265000", "currentLongTermDebt": "130263000", "longTermInvestments": "None", "shortTermInvestments": "11107000", "currentNetReceivables": "1030271000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1032781000", "currentAccountsPayable": "641376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "663441000", "shortLongTermDebtTotal": "741187000", "totalShareholderEquity": "1230986000", "capitalLeaseObligations": "34435000", "otherCurrentLiabilities": "431653000", "totalCurrentLiabilities": "1393239000", "otherNonCurrentLiabilities": "70371000", "totalNonCurrentLiabilities": "738325000", "cashAndShortTermInvestments": "96293000", "commonStockSharesOutstanding": "34165000", "intangibleAssetsExcludingGoodwill": "89605000", "cashAndCashEquivalentsAtCarryingValue": "96293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82686000", "profitLoss": "None", "dividendPayout": "6248000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "556845000", "operatingCashflow": "540939000", "capitalExpenditures": "49521000", "changeInReceivables": "82754000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-463804000", "cashflowFromInvestment": "-51866000", "stockBasedCompensation": "3404000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6248000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25269000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30365000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "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" ] } } }