{ "ticker": { "uuid": "42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe", "symbol": "CCJ", "name": "Cameco Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Uranium", "page_url": "https://sharemaestro.com/factors/ticker/42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe/" }, "ticker_metadata": { "id": 657, "uuid": "42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe", "symbol": "CCJ", "name": "Cameco Corp", "asset_type": "equity", "market_cap": 46793667000, "stock_exchange_id": 3, "industry": "Uranium", "sector": "Energy", "description": "Cameco Corporation produces and sells uranium. The company is headquartered in Saskatoon, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe", "symbol": "CCJ", "name": "Cameco Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Uranium", "page_url": "https://sharemaestro.com/factors/ticker/42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/42d3b3eb-6cbf-4e82-b4d8-457bdd8f85fe/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.02, "quality": 0.92, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 103.44, "market_cap": 45061774080, "pe_ratio": 69.247, "earnings_yield": 0.0144, "ebitda_to_ev": 0.0242, "shareholder_yield": 0.0023, "roe": 0.1281, "piotroski_f_score": 8, "momentum_12_1": 0.9361, "volatility_252d": 0.4201 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.223504+00:00", "batch_id": "" }, "size": { "price_close": 103.44, "market_cap": 45061774080, "market_cap_usd": 45061774080, "enterprise_value": 45285399967, "shares_outstanding": 435632000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 69.247, "pb_ratio": 8.8725, "ptbv_ratio": 8.9169, "ps_ratio": 12.7405, "pcf_ratio": 35.9358, "pfcf_ratio": 28.0206, "ev_ebitda": 41.3519, "ev_ebit": 57.6646, "ev_sales": 12.8037, "ev_fcf": 28.1596, "earnings_yield": 0.0144, "fcf_yield": 0.0355, "price_to_sales": 12.7405, "price_to_book": 8.8725, "price_to_cashflow": 35.9358, "ebitda_to_ev": 0.0242, "sales_yield": 0.0781 }, "yield": { "dividend_yield": 0.0023, "buyback_yield": 0, "shareholder_yield": 0.0023, "debt_paydown_yield": null, "total_yield": 0.0023 }, "quality": { "gross_margin": 0.2983, "operating_margin": 0.222, "net_margin": 0.184, "ebitda_margin": 0.3096, "fcf_margin": 0.4547, "roe": 0.1281, "roa": 0.0896, "roic": 0.1179, "roc_greenblatt": null, "asset_turnover": 0.4868, "cash_conversion": 2.4713, "accruals_ratio": -0.083, "sbc_to_revenue": 0.0088, "piotroski_f_score": 8, "altman_z_score": 13.9082, "earnings_stability_5y": 0.9695, "revenue_stability_5y": 0.3288, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1452, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4305, "net_debt_to_ebitda": 0.2042, "debt_to_assets": 0.1372, "interest_coverage": 10.1821, "current_ratio": 3.0779, "quick_ratio": 2.0856, "net_debt": 223625887, "local_beta": 0.0001, "volatility_252d": 0.4201, "volatility_60d": 0.9954, "max_drawdown_12m": -0.2228, "risk_adjusted_momentum": 2.2283 }, "growth": { "revenue_growth_1y": 0.0745, "revenue_growth_3y_cagr": 0.2304, "revenue_growth_5y_cagr": 0.1409, "eps_growth_1y": 1.6168, "eps_growth_3y_cagr": 0.8749, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5137, "book_value_growth_1y": 0.0848, "revenue_growth": 0.0745, "earnings_growth": 1.6168 }, "momentum": { "price_return_1m": -0.114, "price_return_3m": -0.0569, "price_return_6m": 0.1333, "price_return_9m": 0.3664, "price_return_12m": 0.7154, "price_return_12m_ex1m": 0.9361, "momentum_6m": 0.1333, "momentum_12m": 0.7154, "momentum_12_1": 0.9361, "distance_from_52w_high": -0.1661, "distance_from_52w_low": 0.5548, "relative_strength": 0.6154 }, "raw_ttm": { "revenue_ttm": 3536887321, "gross_profit_ttm": 1054908334, "ebit_ttm": 785324604, "ebitda_ttm": 1095123811, "net_income_ttm": 650739667, "eps_diluted_ttm": 1.4938, "operating_cash_flow_ttm": 1253950529, "capital_expenditure_ttm": 354217063, "fcf_ttm": 1608167592, "dividends_paid_ttm": 104394855, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77128019, "cash_and_equivalents": 772923113, "total_current_assets": 1608748851, "total_current_liabilities": 522679283, "net_ppe": null, "total_assets": 7265035995, "total_debt": 996549000, "total_equity": 5078833345, "net_working_capital": 316482732, "book_value_per_share": 11.6585, "retained_earnings": 2688419313, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053524486, "tangible_book_per_share": 11.6004 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 88, "rank_ptbv": 80, "rank_ps": 92, "rank_pcf": 89, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 90, "rank_fcf_yield": 75, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 33, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 71, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 16 }, "composites": { "value_composite": 98, "quality_composite": 8, "momentum_composite": 10, "growth_composite": 14, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.1356, "os_score": 0.46, "value_percentile": 0.02, "quality_percentile": 0.92, "momentum_percentile": 0.9, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3765, "ticker_id": 657, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.223504+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.44, "market_cap": 45061774080, "market_cap_usd": 45061774080, "enterprise_value": 45285399967, "shares_outstanding": 435632000, "fx_rate_to_usd": null, "pe_ratio": 69.2470067, "pb_ratio": 8.87246559, "ptbv_ratio": 8.91690031, "ps_ratio": 12.74051729, "pcf_ratio": 35.93584678, "pfcf_ratio": 28.02057093, "ev_ebitda": 41.35185402, "ev_ebit": 57.66456283, "ev_sales": 12.80374404, "ev_fcf": 28.15962726, "earnings_yield": 0.01444106, "fcf_yield": 0.03551183, "dividend_yield": 0.00231671, "buyback_yield": 0, "shareholder_yield": 0.00231671, "debt_paydown_yield": null, "total_yield": 0.00231671, "gross_margin": 0.29825896, "operating_margin": 0.22203834, "net_margin": 0.18398654, "ebitda_margin": 0.30962926, "fcf_margin": 0.45468443, "roe": 0.12812779, "roa": 0.08957143, "roic": 0.11792858, "roc_greenblatt": null, "asset_turnover": 0.48683686, "cash_conversion": 2.47129178, "accruals_ratio": -0.0830293, "sbc_to_revenue": 0.00880944, "debt_to_equity": 0.43045173, "net_debt_to_ebitda": 0.20420147, "debt_to_assets": 0.13717055, "interest_coverage": 10.18209224, "current_ratio": 3.07788907, "quick_ratio": 2.08564386, "net_debt": 223625887, "revenue_growth_1y": 0.07449992, "revenue_growth_3y_cagr": 0.2303526, "revenue_growth_5y_cagr": 0.1408676, "eps_growth_1y": 1.61683838, "eps_growth_3y_cagr": 0.87490298, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51371753, "book_value_growth_1y": 0.08475159, "piotroski_f_score": 8, "altman_z_score": 13.90820741, "earnings_stability_5y": 0.969537, "revenue_stability_5y": 0.328814, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11400428, "price_return_3m": -0.05689278, "price_return_6m": 0.13334064, "price_return_9m": 0.36642484, "price_return_12m": 0.71538021, "price_return_12m_ex1m": 0.93610441, "distance_from_52w_high": -0.16607546, "distance_from_52w_low": 0.55480367, "relative_strength": 0.61541663, "local_beta": 0.0001, "volatility_252d": 0.420103, "volatility_60d": 0.995431, "max_drawdown_12m": -0.22277631, "revenue_ttm": 3536887321, "gross_profit_ttm": 1054908334, "ebit_ttm": 785324604, "ebitda_ttm": 1095123811, "net_income_ttm": 650739667, "eps_diluted_ttm": 1.49378298, "operating_cash_flow_ttm": 1253950529, "capital_expenditure_ttm": 354217063, "fcf_ttm": 1608167592, "dividends_paid_ttm": 104394855, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77128019, "cash_and_equivalents": 772923113, "total_current_assets": 1608748851, "total_current_liabilities": 522679283, "net_ppe": null, "total_assets": 7265035995, "total_debt": 996549000, "total_equity": 5078833345, "net_working_capital": 316482732, "book_value_per_share": 11.65854057, "retained_earnings": 2688419313, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053524486, "tangible_book_per_share": 11.60044369, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 90, "rank_pb": 88, "rank_ptbv": 80, "rank_ps": 92, "rank_pcf": 89, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 90, "rank_fcf_yield": 75, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 33, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 71, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 16, "value_composite": 98, "quality_composite": 8, "momentum_composite": 10, "growth_composite": 14, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 103.44, "os": 0.46, "value": 0.02, "quality": 0.92, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 69.247, "earnings_yield": 0.0144, "shareholder_yield": 0.0023, "roe": 0.1281, "momentum_12_1": 0.9361, "complete_fields": { "id": 3765, "ticker_id": 657, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:27.223504+00:00", "batch_id": "", "os_score_delta": null, "price_close": 103.44, "market_cap": 45061774080, "market_cap_usd": 45061774080, "enterprise_value": 45285399967, "shares_outstanding": 435632000, "fx_rate_to_usd": null, "pe_ratio": 69.2470067, "pb_ratio": 8.87246559, "ptbv_ratio": 8.91690031, "ps_ratio": 12.74051729, "pcf_ratio": 35.93584678, "pfcf_ratio": 28.02057093, "ev_ebitda": 41.35185402, "ev_ebit": 57.66456283, "ev_sales": 12.80374404, "ev_fcf": 28.15962726, "earnings_yield": 0.01444106, "fcf_yield": 0.03551183, "dividend_yield": 0.00231671, "buyback_yield": 0, "shareholder_yield": 0.00231671, "debt_paydown_yield": null, "total_yield": 0.00231671, "gross_margin": 0.29825896, "operating_margin": 0.22203834, "net_margin": 0.18398654, "ebitda_margin": 0.30962926, "fcf_margin": 0.45468443, "roe": 0.12812779, "roa": 0.08957143, "roic": 0.11792858, "roc_greenblatt": null, "asset_turnover": 0.48683686, "cash_conversion": 2.47129178, "accruals_ratio": -0.0830293, "sbc_to_revenue": 0.00880944, "debt_to_equity": 0.43045173, "net_debt_to_ebitda": 0.20420147, "debt_to_assets": 0.13717055, "interest_coverage": 10.18209224, "current_ratio": 3.07788907, "quick_ratio": 2.08564386, "net_debt": 223625887, "revenue_growth_1y": 0.07449992, "revenue_growth_3y_cagr": 0.2303526, "revenue_growth_5y_cagr": 0.1408676, "eps_growth_1y": 1.61683838, "eps_growth_3y_cagr": 0.87490298, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.51371753, "book_value_growth_1y": 0.08475159, "piotroski_f_score": 8, "altman_z_score": 13.90820741, "earnings_stability_5y": 0.969537, "revenue_stability_5y": 0.328814, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11400428, "price_return_3m": -0.05689278, "price_return_6m": 0.13334064, "price_return_9m": 0.36642484, "price_return_12m": 0.71538021, "price_return_12m_ex1m": 0.93610441, "distance_from_52w_high": -0.16607546, "distance_from_52w_low": 0.55480367, "relative_strength": 0.61541663, "local_beta": 0.0001, "volatility_252d": 0.420103, "volatility_60d": 0.995431, "max_drawdown_12m": -0.22277631, "revenue_ttm": 3536887321, "gross_profit_ttm": 1054908334, "ebit_ttm": 785324604, "ebitda_ttm": 1095123811, "net_income_ttm": 650739667, "eps_diluted_ttm": 1.49378298, "operating_cash_flow_ttm": 1253950529, "capital_expenditure_ttm": 354217063, "fcf_ttm": 1608167592, "dividends_paid_ttm": 104394855, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 77128019, "cash_and_equivalents": 772923113, "total_current_assets": 1608748851, "total_current_liabilities": 522679283, "net_ppe": null, "total_assets": 7265035995, "total_debt": 996549000, "total_equity": 5078833345, "net_working_capital": 316482732, "book_value_per_share": 11.65854057, "retained_earnings": 2688419313, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 5053524486, "tangible_book_per_share": 11.60044369, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 90, "rank_pb": 88, "rank_ptbv": 80, "rank_ps": 92, "rank_pcf": 89, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 90, "rank_fcf_yield": 75, "rank_dividend_yield": 55, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 33, "rank_roc": 50, "rank_roic": 32, "rank_gross_margin": 71, "rank_fcf_margin": 17, "rank_piotroski": 5, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 9, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 49, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 12, "rank_relative_strength": 16, "value_composite": 98, "quality_composite": 8, "momentum_composite": 10, "growth_composite": 14, "yield_composite": 70, "svqf_composite": 95, "vc1_composite": 99, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 3479095453, "cost_of_revenue": 2549241841, "gross_profit": 929853612, "ebit": 580421609, "ebitda": 885297952, "pretax_income": 776627583, "tax_provision": 187566020, "net_income": 589096533, "net_income_to_common": 589096533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113951462, "total_current_assets": 2637064213, "total_assets": 10292887134, "short_term_debt": 3336277, "long_term_debt": 996348000, "total_debt": 999684277, "total_liabilities": 3395134931, "total_equity": 6897737213, "shares_outstanding": 435579956, "goodwill_and_intangibles": 36132529 }, "cash_flow": { "operating_cash_flow": 1354685120, "capital_expenditure": 332753606, "free_cash_flow": 1687438726, "dividends_paid": 104394855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234875, "ticker_id": 657, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580421609", "ebitda": "885297952", "netIncome": "589096533", "grossProfit": "929853612", "depreciation": "None", "totalRevenue": "3479095453", "costOfRevenue": "2549241841", "interestIncome": "23172000", "incomeBeforeTax": "776627583", "interestExpense": "74456273", "operatingIncome": "580421608", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187566020", "reportedCurrency": "CAD", "netInterestIncome": "-92003000", "nonInterestIncome": "None", "operatingExpenses": "349432003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38435651", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2549241841", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304876343", "sellingGeneralAndAdministrative": "311250000", "netIncomeFromContinuingOperations": "589542000" }, "balance": { "goodwill": "None", "inventory": "843301203", "commonStock": "2935840531", "currentDebt": "None", "investments": "None", "totalAssets": "10292887134", "longTermDebt": "996348000", "shortTermDebt": "3336277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36132529", "reportedCurrency": "CAD", "retainedEarnings": "3605837083", "totalLiabilities": "3395134931", "otherCurrentAssets": "208307107", "totalCurrentAssets": "2637064213", "currentLongTermDebt": "None", "longTermInvestments": "2987126000", "shortTermInvestments": "99521829", "currentNetReceivables": "371982611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655822920", "currentAccountsPayable": "190561577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3325077000", "shortLongTermDebtTotal": "1022041421", "totalShareholderEquity": "6897737213", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875416012", "totalCurrentLiabilities": "1069313868", "otherNonCurrentLiabilities": "377955000", "totalNonCurrentLiabilities": "2325821062", "cashAndShortTermInvestments": "1113951462", "commonStockSharesOutstanding": "435579956", "intangibleAssetsExcludingGoodwill": "36132529", "cashAndCashEquivalentsAtCarryingValue": "1113951462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "589096533", "profitLoss": "None", "dividendPayout": "104394855", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "44214938", "operatingCashflow": "1354685120", "capitalExpenditures": "332753606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389964944", "cashflowFromInvestment": "-433166709", "stockBasedCompensation": "9656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104394855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304876343", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3479095453, "cost_of_revenue": 2549241841, "gross_profit": 929853612, "research_and_development": 38435651, "selling_general_admin": 311250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580421609, "depreciation_amortisation": 304876343, "ebitda": 885297952, "interest_expense": 74456273, "interest_income": null, "other_non_operating": null, "pretax_income": 776627583, "tax_provision": 187566020, "effective_tax_rate": null, "net_income": 589096533, "net_income_continuing_ops": 589542000, "net_income_to_common": 589096533, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113951462, "short_term_investments": 99521829, "net_receivables": 371982611, "inventory": 843301203, "other_current_assets": null, "total_current_assets": 2637064213, "net_ppe": null, "goodwill": null, "intangible_assets": 36132529, "goodwill_and_intangibles": 36132529, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7655822920, "total_assets": 10292887134, "short_term_debt": 3336277, "accounts_payable": 190561577, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069313868, "long_term_debt": 996348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2325821062, "total_liabilities": 3395134931, "total_debt": 999684277, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3605837083, "total_equity": 6897737213, "shares_outstanding": 435579956, "operating_cash_flow": 1354685120, "stock_based_compensation": 9656000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 332753606, "acquisitions": null, "other_investing": null, "investing_cash_flow": -433166709, "dividends_paid": 104394855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -389964944, "free_cash_flow": 1687438726, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580421609", "ebitda": "885297952", "netIncome": "589096533", "grossProfit": "929853612", "depreciation": "None", "totalRevenue": "3479095453", "costOfRevenue": "2549241841", "interestIncome": "23172000", "incomeBeforeTax": "776627583", "interestExpense": "74456273", "operatingIncome": "580421608", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187566020", "reportedCurrency": "CAD", "netInterestIncome": "-92003000", "nonInterestIncome": "None", "operatingExpenses": "349432003", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38435651", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2549241841", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "304876343", "sellingGeneralAndAdministrative": "311250000", "netIncomeFromContinuingOperations": "589542000" }, "balance": { "goodwill": "None", "inventory": "843301203", "commonStock": "2935840531", "currentDebt": "None", "investments": "None", "totalAssets": "10292887134", "longTermDebt": "996348000", "shortTermDebt": "3336277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36132529", "reportedCurrency": "CAD", "retainedEarnings": "3605837083", "totalLiabilities": "3395134931", "otherCurrentAssets": "208307107", "totalCurrentAssets": "2637064213", "currentLongTermDebt": "None", "longTermInvestments": "2987126000", "shortTermInvestments": "99521829", "currentNetReceivables": "371982611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655822920", "currentAccountsPayable": "190561577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3325077000", "shortLongTermDebtTotal": "1022041421", "totalShareholderEquity": "6897737213", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "875416012", "totalCurrentLiabilities": "1069313868", "otherNonCurrentLiabilities": "377955000", "totalNonCurrentLiabilities": "2325821062", "cashAndShortTermInvestments": "1113951462", "commonStockSharesOutstanding": "435579956", "intangibleAssetsExcludingGoodwill": "36132529", "cashAndCashEquivalentsAtCarryingValue": "1113951462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "589096533", "profitLoss": "None", "dividendPayout": "104394855", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "44214938", "operatingCashflow": "1354685120", "capitalExpenditures": "332753606", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389964944", "cashflowFromInvestment": "-433166709", "stockBasedCompensation": "9656000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104394855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "304876343", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 3135772000, "cost_of_revenue": 2072488000, "gross_profit": 1063284000, "ebit": 474913000, "ebitda": 789344000, "pretax_income": 256716000, "tax_provision": 84874000, "net_income": 171853000, "net_income_to_common": 171853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600462000, "total_current_assets": 1923187000, "total_assets": 9907007000, "short_term_debt": 289158000, "long_term_debt": 995583000, "total_debt": 1284741000, "total_liabilities": 3542674000, "total_equity": 6364307000, "shares_outstanding": 435956000, "goodwill_and_intangibles": 39822000 }, "cash_flow": { "operating_cash_flow": 905288000, "capital_expenditure": 211635000, "free_cash_flow": 1116923000, "dividends_paid": 69641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234880, "ticker_id": 657, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474913000", "ebitda": "789344000", "netIncome": "171853000", "grossProfit": "1063284000", "depreciation": "None", "totalRevenue": "3135772000", "costOfRevenue": "2072488000", "interestIncome": "21228000", "incomeBeforeTax": "256716000", "interestExpense": "110853538", "operatingIncome": "510114000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "84874000", "reportedCurrency": "CAD", "netInterestIncome": "-125943000", "nonInterestIncome": "None", "operatingExpenses": "553170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36540000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314431000", "sellingGeneralAndAdministrative": "253150000", "netIncomeFromContinuingOperations": "171842000" }, "balance": { "goodwill": "None", "inventory": "972253000", "commonStock": "2935367000", "currentDebt": "None", "investments": "None", "totalAssets": "9907007000", "longTermDebt": "995583000", "shortTermDebt": "289158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39822000", "reportedCurrency": "CAD", "retainedEarnings": "3099264000", "totalLiabilities": "3542674000", "otherCurrentAssets": "40902000", "totalCurrentAssets": "1923187000", "currentLongTermDebt": "285707000", "longTermInvestments": "3218456000", "shortTermInvestments": "0", "currentNetReceivables": "309570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7983820000", "currentAccountsPayable": "129832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3286515000", "shortLongTermDebtTotal": "1296012000", "totalShareholderEquity": "6364307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745546000", "totalCurrentLiabilities": "1185761000", "otherNonCurrentLiabilities": "363497000", "totalNonCurrentLiabilities": "2356913000", "cashAndShortTermInvestments": "600462000", "commonStockSharesOutstanding": "435956000", "intangibleAssetsExcludingGoodwill": "39822000", "cashAndCashEquivalentsAtCarryingValue": "600462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171842000", "profitLoss": "None", "dividendPayout": "69641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-111528000", "operatingCashflow": "905288000", "capitalExpenditures": "211635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688422000", "cashflowFromInvestment": "-206442000", "stockBasedCompensation": "48857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3135772000, "cost_of_revenue": 2072488000, "gross_profit": 1063284000, "research_and_development": 36540000, "selling_general_admin": 253150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474913000, "depreciation_amortisation": 314431000, "ebitda": 789344000, "interest_expense": 110853538, "interest_income": null, "other_non_operating": null, "pretax_income": 256716000, "tax_provision": 84874000, "effective_tax_rate": null, "net_income": 171853000, "net_income_continuing_ops": 171842000, "net_income_to_common": 171853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600462000, "short_term_investments": 0, "net_receivables": 309570000, "inventory": 972253000, "other_current_assets": null, "total_current_assets": 1923187000, "net_ppe": null, "goodwill": null, "intangible_assets": 39822000, "goodwill_and_intangibles": 39822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7983820000, "total_assets": 9907007000, "short_term_debt": 289158000, "accounts_payable": 129832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185761000, "long_term_debt": 995583000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2356913000, "total_liabilities": 3542674000, "total_debt": 1284741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3099264000, "total_equity": 6364307000, "shares_outstanding": 435956000, "operating_cash_flow": 905288000, "stock_based_compensation": 48857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206442000, "dividends_paid": 69641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -688422000, "free_cash_flow": 1116923000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474913000", "ebitda": "789344000", "netIncome": "171853000", "grossProfit": "1063284000", "depreciation": "None", "totalRevenue": "3135772000", "costOfRevenue": "2072488000", "interestIncome": "21228000", "incomeBeforeTax": "256716000", "interestExpense": "110853538", "operatingIncome": "510114000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "84874000", "reportedCurrency": "CAD", "netInterestIncome": "-125943000", "nonInterestIncome": "None", "operatingExpenses": "553170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "36540000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2072488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314431000", "sellingGeneralAndAdministrative": "253150000", "netIncomeFromContinuingOperations": "171842000" }, "balance": { "goodwill": "None", "inventory": "972253000", "commonStock": "2935367000", "currentDebt": "None", "investments": "None", "totalAssets": "9907007000", "longTermDebt": "995583000", "shortTermDebt": "289158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39822000", "reportedCurrency": "CAD", "retainedEarnings": "3099264000", "totalLiabilities": "3542674000", "otherCurrentAssets": "40902000", "totalCurrentAssets": "1923187000", "currentLongTermDebt": "285707000", "longTermInvestments": "3218456000", "shortTermInvestments": "0", "currentNetReceivables": "309570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7983820000", "currentAccountsPayable": "129832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3286515000", "shortLongTermDebtTotal": "1296012000", "totalShareholderEquity": "6364307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745546000", "totalCurrentLiabilities": "1185761000", "otherNonCurrentLiabilities": "363497000", "totalNonCurrentLiabilities": "2356913000", "cashAndShortTermInvestments": "600462000", "commonStockSharesOutstanding": "435956000", "intangibleAssetsExcludingGoodwill": "39822000", "cashAndCashEquivalentsAtCarryingValue": "600462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "171842000", "profitLoss": "None", "dividendPayout": "69641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "-111528000", "operatingCashflow": "905288000", "capitalExpenditures": "211635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-688422000", "cashflowFromInvestment": "-206442000", "stockBasedCompensation": "48857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "316945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 2587758000, "cost_of_revenue": 1805768000, "gross_profit": 781990000, "ebit": 579198000, "ebitda": 799522000, "pretax_income": 487153000, "tax_provision": 126337000, "net_income": 360847000, "net_income_to_common": 360847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566809000, "total_current_assets": 1841890000, "total_assets": 9934057000, "short_term_debt": 499821000, "long_term_debt": 1284353000, "total_debt": 1784174000, "total_liabilities": 3839748000, "total_equity": 6094305000, "shares_outstanding": 435355000, "goodwill_and_intangibles": 43577000 }, "cash_flow": { "operating_cash_flow": 688136000, "capital_expenditure": 153631000, "free_cash_flow": 841767000, "dividends_paid": 52079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234885, "ticker_id": 657, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579198000", "ebitda": "799522000", "netIncome": "360847000", "grossProfit": "781990000", "depreciation": "None", "totalRevenue": "2587758000", "costOfRevenue": "1805768000", "interestIncome": "114238000", "incomeBeforeTax": "487153000", "interestExpense": "76256431", "operatingIncome": "282861000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "126337000", "reportedCurrency": "CAD", "netInterestIncome": "21584000", "nonInterestIncome": "None", "operatingExpenses": "499129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21036000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1805768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220324000", "sellingGeneralAndAdministrative": "245539000", "netIncomeFromContinuingOperations": "265300000" }, "balance": { "goodwill": "None", "inventory": "841613000", "commonStock": "2914165000", "currentDebt": "None", "investments": "None", "totalAssets": "9934057000", "longTermDebt": "1284353000", "shortTermDebt": "499821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43577000", "reportedCurrency": "CAD", "retainedEarnings": "2979743000", "totalLiabilities": "3839748000", "otherCurrentAssets": "19676000", "totalCurrentAssets": "1841890000", "currentLongTermDebt": "499821000", "longTermInvestments": "3786958000", "shortTermInvestments": "0", "currentNetReceivables": "433468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092167000", "currentAccountsPayable": "368847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3368772000", "shortLongTermDebtTotal": "1784174000", "totalShareholderEquity": "6094305000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296360000", "totalCurrentLiabilities": "1189104000", "otherNonCurrentLiabilities": "343420000", "totalNonCurrentLiabilities": "2650644000", "cashAndShortTermInvestments": "566809000", "commonStockSharesOutstanding": "435355000", "intangibleAssetsExcludingGoodwill": "43577000", "cashAndCashEquivalentsAtCarryingValue": "566809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360847000", "profitLoss": "None", "dividendPayout": "52079000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "38394000", "operatingCashflow": "688136000", "capitalExpenditures": "153631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "748812000", "cashflowFromInvestment": "-2044852000", "stockBasedCompensation": "3692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1633164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2587758000, "cost_of_revenue": 1805768000, "gross_profit": 781990000, "research_and_development": 21036000, "selling_general_admin": 245539000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579198000, "depreciation_amortisation": 220324000, "ebitda": 799522000, "interest_expense": 76256431, "interest_income": null, "other_non_operating": null, "pretax_income": 487153000, "tax_provision": 126337000, "effective_tax_rate": null, "net_income": 360847000, "net_income_continuing_ops": 265300000, "net_income_to_common": 360847000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566809000, "short_term_investments": 0, "net_receivables": 433468000, "inventory": 841613000, "other_current_assets": null, "total_current_assets": 1841890000, "net_ppe": null, "goodwill": null, "intangible_assets": 43577000, "goodwill_and_intangibles": 43577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8092167000, "total_assets": 9934057000, "short_term_debt": 499821000, "accounts_payable": 368847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1189104000, "long_term_debt": 1284353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2650644000, "total_liabilities": 3839748000, "total_debt": 1784174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2979743000, "total_equity": 6094305000, "shares_outstanding": 435355000, "operating_cash_flow": 688136000, "stock_based_compensation": 3692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153631000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2044852000, "dividends_paid": 52079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 748812000, "free_cash_flow": 841767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579198000", "ebitda": "799522000", "netIncome": "360847000", "grossProfit": "781990000", "depreciation": "None", "totalRevenue": "2587758000", "costOfRevenue": "1805768000", "interestIncome": "114238000", "incomeBeforeTax": "487153000", "interestExpense": "76256431", "operatingIncome": "282861000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "126337000", "reportedCurrency": "CAD", "netInterestIncome": "21584000", "nonInterestIncome": "None", "operatingExpenses": "499129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21036000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1805768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "220324000", "sellingGeneralAndAdministrative": "245539000", "netIncomeFromContinuingOperations": "265300000" }, "balance": { "goodwill": "None", "inventory": "841613000", "commonStock": "2914165000", "currentDebt": "None", "investments": "None", "totalAssets": "9934057000", "longTermDebt": "1284353000", "shortTermDebt": "499821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43577000", "reportedCurrency": "CAD", "retainedEarnings": "2979743000", "totalLiabilities": "3839748000", "otherCurrentAssets": "19676000", "totalCurrentAssets": "1841890000", "currentLongTermDebt": "499821000", "longTermInvestments": "3786958000", "shortTermInvestments": "0", "currentNetReceivables": "433468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092167000", "currentAccountsPayable": "368847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3368772000", "shortLongTermDebtTotal": "1784174000", "totalShareholderEquity": "6094305000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296360000", "totalCurrentLiabilities": "1189104000", "otherNonCurrentLiabilities": "343420000", "totalNonCurrentLiabilities": "2650644000", "cashAndShortTermInvestments": "566809000", "commonStockSharesOutstanding": "435355000", "intangibleAssetsExcludingGoodwill": "43577000", "cashAndCashEquivalentsAtCarryingValue": "566809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "360847000", "profitLoss": "None", "dividendPayout": "52079000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "38394000", "operatingCashflow": "688136000", "capitalExpenditures": "153631000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "748812000", "cashflowFromInvestment": "-2044852000", "stockBasedCompensation": "3692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1633164000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "220324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1868003000, "cost_of_revenue": 1634712000, "gross_profit": 233291000, "ebit": 153833000, "ebitda": 331209000, "pretax_income": 84795000, "tax_provision": -4469000, "net_income": 89382000, "net_income_to_common": 89382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 904674000, "total_current_assets": 3321636000, "total_assets": 8632793000, "short_term_debt": 2681000, "long_term_debt": 997000000, "total_debt": 999681000, "total_liabilities": 2796728000, "total_equity": 5836065000, "shares_outstanding": 407135000, "goodwill_and_intangibles": 47117000 }, "cash_flow": { "operating_cash_flow": 304607000, "capital_expenditure": 143448000, "free_cash_flow": 448055000, "dividends_paid": 51895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234890, "ticker_id": 657, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153833000", "ebitda": "331209000", "netIncome": "89382000", "grossProfit": "233291000", "depreciation": "None", "totalRevenue": "1868003000", "costOfRevenue": "1634712000", "interestIncome": "92611000", "incomeBeforeTax": "84795000", "interestExpense": "56249911", "operatingIncome": "15051000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4469000", "reportedCurrency": "CAD", "netInterestIncome": "-48229000", "nonInterestIncome": "None", "operatingExpenses": "218240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12175000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1634712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177376000", "sellingGeneralAndAdministrative": "172029000", "netIncomeFromContinuingOperations": "89264000" }, "balance": { "goodwill": "None", "inventory": "822608000", "commonStock": "2880336000", "currentDebt": "None", "investments": "None", "totalAssets": "8632793000", "longTermDebt": "997000000", "shortTermDebt": "2681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47117000", "reportedCurrency": "CAD", "retainedEarnings": "2696379000", "totalLiabilities": "2796728000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "3321636000", "currentLongTermDebt": "None", "longTermInvestments": "210972000", "shortTermInvestments": "1138174000", "currentNetReceivables": "217180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311157000", "currentAccountsPayable": "249962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473490000", "shortLongTermDebtTotal": "999681000", "totalShareholderEquity": "5836065000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "310879000", "totalCurrentLiabilities": "560841000", "otherNonCurrentLiabilities": "216162000", "totalNonCurrentLiabilities": "2235887000", "cashAndShortTermInvestments": "904674000", "commonStockSharesOutstanding": "407135000", "intangibleAssetsExcludingGoodwill": "47117000", "cashAndCashEquivalentsAtCarryingValue": "904674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89264000", "profitLoss": "None", "dividendPayout": "51895000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-226358000", "operatingCashflow": "304607000", "capitalExpenditures": "143448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "869258000", "cashflowFromInvestment": "-1290822000", "stockBasedCompensation": "3318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "962917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1868003000, "cost_of_revenue": 1634712000, "gross_profit": 233291000, "research_and_development": 12175000, "selling_general_admin": 172029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153833000, "depreciation_amortisation": 177376000, "ebitda": 331209000, "interest_expense": 56249911, "interest_income": null, "other_non_operating": null, "pretax_income": 84795000, "tax_provision": -4469000, "effective_tax_rate": null, "net_income": 89382000, "net_income_continuing_ops": 89264000, "net_income_to_common": 89382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 904674000, "short_term_investments": 1138174000, "net_receivables": 217180000, "inventory": 822608000, "other_current_assets": null, "total_current_assets": 3321636000, "net_ppe": null, "goodwill": null, "intangible_assets": 47117000, "goodwill_and_intangibles": 47117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5311157000, "total_assets": 8632793000, "short_term_debt": 2681000, "accounts_payable": 249962000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560841000, "long_term_debt": 997000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2235887000, "total_liabilities": 2796728000, "total_debt": 999681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2696379000, "total_equity": 5836065000, "shares_outstanding": 407135000, "operating_cash_flow": 304607000, "stock_based_compensation": 3318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 143448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1290822000, "dividends_paid": 51895000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 869258000, "free_cash_flow": 448055000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "153833000", "ebitda": "331209000", "netIncome": "89382000", "grossProfit": "233291000", "depreciation": "None", "totalRevenue": "1868003000", "costOfRevenue": "1634712000", "interestIncome": "92611000", "incomeBeforeTax": "84795000", "interestExpense": "56249911", "operatingIncome": "15051000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-4469000", "reportedCurrency": "CAD", "netInterestIncome": "-48229000", "nonInterestIncome": "None", "operatingExpenses": "218240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12175000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1634712000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177376000", "sellingGeneralAndAdministrative": "172029000", "netIncomeFromContinuingOperations": "89264000" }, "balance": { "goodwill": "None", "inventory": "822608000", "commonStock": "2880336000", "currentDebt": "None", "investments": "None", "totalAssets": "8632793000", "longTermDebt": "997000000", "shortTermDebt": "2681000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47117000", "reportedCurrency": "CAD", "retainedEarnings": "2696379000", "totalLiabilities": "2796728000", "otherCurrentAssets": "239000000", "totalCurrentAssets": "3321636000", "currentLongTermDebt": "None", "longTermInvestments": "210972000", "shortTermInvestments": "1138174000", "currentNetReceivables": "217180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5311157000", "currentAccountsPayable": "249962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473490000", "shortLongTermDebtTotal": "999681000", "totalShareholderEquity": "5836065000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "310879000", "totalCurrentLiabilities": "560841000", "otherNonCurrentLiabilities": "216162000", "totalNonCurrentLiabilities": "2235887000", "cashAndShortTermInvestments": "904674000", "commonStockSharesOutstanding": "407135000", "intangibleAssetsExcludingGoodwill": "47117000", "cashAndCashEquivalentsAtCarryingValue": "904674000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89264000", "profitLoss": "None", "dividendPayout": "51895000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "-226358000", "operatingCashflow": "304607000", "capitalExpenditures": "143448000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "869258000", "cashflowFromInvestment": "-1290822000", "stockBasedCompensation": "3318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51895000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "962917000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1474984000, "cost_of_revenue": 1473050000, "gross_profit": 1934000, "ebit": -43144000, "ebitda": 147271000, "pretax_income": -103855000, "tax_provision": -1201000, "net_income": -102577000, "net_income_to_common": -102577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1014190000, "total_current_assets": 2141552000, "total_assets": 7517744000, "short_term_debt": 2736000, "long_term_debt": 996250000, "total_debt": 998986000, "total_liabilities": 2671776000, "total_equity": 4845968000, "shares_outstanding": 397631000, "goodwill_and_intangibles": 51247000 }, "cash_flow": { "operating_cash_flow": 458288000, "capital_expenditure": 98784000, "free_cash_flow": 557072000, "dividends_paid": 31839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234895, "ticker_id": 657, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-43144000", "ebitda": "147271000", "netIncome": "-102577000", "grossProfit": "1934000", "depreciation": "None", "totalRevenue": "1474984000", "costOfRevenue": "1473050000", "interestIncome": "6804000", "incomeBeforeTax": "-103855000", "interestExpense": "55586657", "operatingIncome": "-136212000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1201000", "reportedCurrency": "CAD", "netInterestIncome": "-69808000", "nonInterestIncome": "None", "operatingExpenses": "138146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1473050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190415000", "sellingGeneralAndAdministrative": "127566000", "netIncomeFromContinuingOperations": "-102654000" }, "balance": { "goodwill": "None", "inventory": "504862000", "commonStock": "1903357000", "currentDebt": "None", "investments": "None", "totalAssets": "7517744000", "longTermDebt": "996250000", "shortTermDebt": "2736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "51247000", "reportedCurrency": "CAD", "retainedEarnings": "2639650000", "totalLiabilities": "2671776000", "otherCurrentAssets": "233257000", "totalCurrentAssets": "2141552000", "currentLongTermDebt": "None", "longTermInvestments": "233240000", "shortTermInvestments": "84906000", "currentNetReceivables": "304337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376192000", "currentAccountsPayable": "213377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576599000", "shortLongTermDebtTotal": "998986000", "totalShareholderEquity": "4845968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200366000", "totalCurrentLiabilities": "413743000", "otherNonCurrentLiabilities": "171774000", "totalNonCurrentLiabilities": "2258033000", "cashAndShortTermInvestments": "1014190000", "commonStockSharesOutstanding": "397631000", "intangibleAssetsExcludingGoodwill": "51247000", "cashAndCashEquivalentsAtCarryingValue": "1014190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102654000", "profitLoss": "None", "dividendPayout": "31839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "294399000", "operatingCashflow": "458288000", "capitalExpenditures": "98784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46772000", "cashflowFromInvestment": "-80298000", "stockBasedCompensation": "4536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1474984000, "cost_of_revenue": 1473050000, "gross_profit": 1934000, "research_and_development": 7168000, "selling_general_admin": 127566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -43144000, "depreciation_amortisation": 190415000, "ebitda": 147271000, "interest_expense": 55586657, "interest_income": null, "other_non_operating": null, "pretax_income": -103855000, "tax_provision": -1201000, "effective_tax_rate": null, "net_income": -102577000, "net_income_continuing_ops": -102654000, "net_income_to_common": -102577000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1014190000, "short_term_investments": 84906000, "net_receivables": 304337000, "inventory": 504862000, "other_current_assets": null, "total_current_assets": 2141552000, "net_ppe": null, "goodwill": null, "intangible_assets": 51247000, "goodwill_and_intangibles": 51247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5376192000, "total_assets": 7517744000, "short_term_debt": 2736000, "accounts_payable": 213377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 413743000, "long_term_debt": 996250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2258033000, "total_liabilities": 2671776000, "total_debt": 998986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2639650000, "total_equity": 4845968000, "shares_outstanding": 397631000, "operating_cash_flow": 458288000, "stock_based_compensation": 4536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98784000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80298000, "dividends_paid": 31839000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46772000, "free_cash_flow": 557072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-43144000", "ebitda": "147271000", "netIncome": "-102577000", "grossProfit": "1934000", "depreciation": "None", "totalRevenue": "1474984000", "costOfRevenue": "1473050000", "interestIncome": "6804000", "incomeBeforeTax": "-103855000", "interestExpense": "55586657", "operatingIncome": "-136212000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1201000", "reportedCurrency": "CAD", "netInterestIncome": "-69808000", "nonInterestIncome": "None", "operatingExpenses": "138146000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7168000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1473050000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "190415000", "sellingGeneralAndAdministrative": "127566000", "netIncomeFromContinuingOperations": "-102654000" }, "balance": { "goodwill": "None", "inventory": "504862000", "commonStock": "1903357000", "currentDebt": "None", "investments": "None", "totalAssets": "7517744000", "longTermDebt": "996250000", "shortTermDebt": "2736000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "51247000", "reportedCurrency": "CAD", "retainedEarnings": "2639650000", "totalLiabilities": "2671776000", "otherCurrentAssets": "233257000", "totalCurrentAssets": "2141552000", "currentLongTermDebt": "None", "longTermInvestments": "233240000", "shortTermInvestments": "84906000", "currentNetReceivables": "304337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5376192000", "currentAccountsPayable": "213377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576599000", "shortLongTermDebtTotal": "998986000", "totalShareholderEquity": "4845968000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "200366000", "totalCurrentLiabilities": "413743000", "otherNonCurrentLiabilities": "171774000", "totalNonCurrentLiabilities": "2258033000", "cashAndShortTermInvestments": "1014190000", "commonStockSharesOutstanding": "397631000", "intangibleAssetsExcludingGoodwill": "51247000", "cashAndCashEquivalentsAtCarryingValue": "1014190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-102654000", "profitLoss": "None", "dividendPayout": "31839000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "294399000", "operatingCashflow": "458288000", "capitalExpenditures": "98784000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46772000", "cashflowFromInvestment": "-80298000", "stockBasedCompensation": "4536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31839000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "26771000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "190415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1800073000, "cost_of_revenue": 1429982000, "gross_profit": 370091000, "ebit": -37077000, "ebitda": 184214000, "pretax_income": -39531000, "tax_provision": 13666000, "net_income": -53169000, "net_income_to_common": -53169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 728242000, "total_current_assets": 1945044000, "total_assets": 7580831000, "short_term_debt": 26119000, "long_term_debt": 995541000, "total_debt": 1021660000, "total_liabilities": 2622270000, "total_equity": 4958561000, "shares_outstanding": 395829000, "goodwill_and_intangibles": 55822000 }, "cash_flow": { "operating_cash_flow": 56889000, "capital_expenditure": 77462000, "free_cash_flow": 134351000, "dividends_paid": 31638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234900, "ticker_id": 657, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37077000", "ebitda": "184214000", "netIncome": "-53169000", "grossProfit": "370091000", "depreciation": "None", "totalRevenue": "1800073000", "costOfRevenue": "1429982000", "interestIncome": "10835000", "incomeBeforeTax": "-39531000", "interestExpense": "81914758", "operatingIncome": "-78726000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13666000", "reportedCurrency": "CAD", "netInterestIncome": "-85298000", "nonInterestIncome": "None", "operatingExpenses": "448817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221291000", "sellingGeneralAndAdministrative": "145344000", "netIncomeFromContinuingOperations": "-53197000" }, "balance": { "goodwill": "None", "inventory": "769797000", "commonStock": "1869710000", "currentDebt": "None", "investments": "None", "totalAssets": "7580831000", "longTermDebt": "995541000", "shortTermDebt": "26119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "55822000", "reportedCurrency": "CAD", "retainedEarnings": "2735830000", "totalLiabilities": "2622270000", "otherCurrentAssets": "190140000", "totalCurrentAssets": "1945044000", "currentLongTermDebt": "26119000", "longTermInvestments": "219688000", "shortTermInvestments": "24985000", "currentNetReceivables": "231880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635787000", "currentAccountsPayable": "137190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3771557000", "shortLongTermDebtTotal": "1029611000", "totalShareholderEquity": "4958561000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26119000", "totalCurrentLiabilities": "303783000", "otherNonCurrentLiabilities": "166559000", "totalNonCurrentLiabilities": "2318487000", "cashAndShortTermInvestments": "728242000", "commonStockSharesOutstanding": "395829000", "intangibleAssetsExcludingGoodwill": "55822000", "cashAndCashEquivalentsAtCarryingValue": "728242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53197000", "profitLoss": "None", "dividendPayout": "31638000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-380907000", "operatingCashflow": "56889000", "capitalExpenditures": "77462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97987000", "cashflowFromInvestment": "-101029000", "stockBasedCompensation": "6564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1800073000, "cost_of_revenue": 1429982000, "gross_profit": 370091000, "research_and_development": 3965000, "selling_general_admin": 145344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37077000, "depreciation_amortisation": 221291000, "ebitda": 184214000, "interest_expense": 81914758, "interest_income": null, "other_non_operating": null, "pretax_income": -39531000, "tax_provision": 13666000, "effective_tax_rate": null, "net_income": -53169000, "net_income_continuing_ops": -53197000, "net_income_to_common": -53169000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 728242000, "short_term_investments": 24985000, "net_receivables": 231880000, "inventory": 769797000, "other_current_assets": null, "total_current_assets": 1945044000, "net_ppe": null, "goodwill": null, "intangible_assets": 55822000, "goodwill_and_intangibles": 55822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5635787000, "total_assets": 7580831000, "short_term_debt": 26119000, "accounts_payable": 137190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 303783000, "long_term_debt": 995541000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2318487000, "total_liabilities": 2622270000, "total_debt": 1021660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2735830000, "total_equity": 4958561000, "shares_outstanding": 395829000, "operating_cash_flow": 56889000, "stock_based_compensation": 6564000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77462000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101029000, "dividends_paid": 31638000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97987000, "free_cash_flow": 134351000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37077000", "ebitda": "184214000", "netIncome": "-53169000", "grossProfit": "370091000", "depreciation": "None", "totalRevenue": "1800073000", "costOfRevenue": "1429982000", "interestIncome": "10835000", "incomeBeforeTax": "-39531000", "interestExpense": "81914758", "operatingIncome": "-78726000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "13666000", "reportedCurrency": "CAD", "netInterestIncome": "-85298000", "nonInterestIncome": "None", "operatingExpenses": "448817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3965000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1429982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221291000", "sellingGeneralAndAdministrative": "145344000", "netIncomeFromContinuingOperations": "-53197000" }, "balance": { "goodwill": "None", "inventory": "769797000", "commonStock": "1869710000", "currentDebt": "None", "investments": "None", "totalAssets": "7580831000", "longTermDebt": "995541000", "shortTermDebt": "26119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "55822000", "reportedCurrency": "CAD", "retainedEarnings": "2735830000", "totalLiabilities": "2622270000", "otherCurrentAssets": "190140000", "totalCurrentAssets": "1945044000", "currentLongTermDebt": "26119000", "longTermInvestments": "219688000", "shortTermInvestments": "24985000", "currentNetReceivables": "231880000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5635787000", "currentAccountsPayable": "137190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3771557000", "shortLongTermDebtTotal": "1029611000", "totalShareholderEquity": "4958561000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26119000", "totalCurrentLiabilities": "303783000", "otherNonCurrentLiabilities": "166559000", "totalNonCurrentLiabilities": "2318487000", "cashAndShortTermInvestments": "728242000", "commonStockSharesOutstanding": "395829000", "intangibleAssetsExcludingGoodwill": "55822000", "cashAndCashEquivalentsAtCarryingValue": "728242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53197000", "profitLoss": "None", "dividendPayout": "31638000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-380907000", "operatingCashflow": "56889000", "capitalExpenditures": "77462000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97987000", "cashflowFromInvestment": "-101029000", "stockBasedCompensation": "6564000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31638000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "208662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1862925000, "cost_of_revenue": 1621300000, "gross_profit": 241625000, "ebit": 218943000, "ebitda": 494692000, "pretax_income": 135018000, "tax_provision": 61077000, "net_income": 74000000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866702000, "total_current_assets": 1806978000, "total_assets": 7427248000, "short_term_debt": 3967000, "long_term_debt": 996718000, "total_debt": 1000685000, "total_liabilities": 2432285000, "total_equity": 4994963000, "shares_outstanding": 396055000, "goodwill_and_intangibles": 60410000 }, "cash_flow": { "operating_cash_flow": 527024000, "capital_expenditure": 75211000, "free_cash_flow": 602235000, "dividends_paid": 31613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234905, "ticker_id": 657, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218943000", "ebitda": "494692000", "netIncome": "74000000", "grossProfit": "241625000", "depreciation": "None", "totalRevenue": "1862925000", "costOfRevenue": "1621300000", "interestIncome": "25292000", "incomeBeforeTax": "135018000", "interestExpense": "79955105", "operatingIncome": "92411000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61077000", "reportedCurrency": "CAD", "netInterestIncome": "-68862000", "nonInterestIncome": "None", "operatingExpenses": "149214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6058000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275749000", "sellingGeneralAndAdministrative": "124869000", "netIncomeFromContinuingOperations": "73941000" }, "balance": { "goodwill": "0", "inventory": "406272000", "commonStock": "1862749000", "currentDebt": "None", "investments": "None", "totalAssets": "7427248000", "longTermDebt": "996718000", "shortTermDebt": "3967000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60410000", "reportedCurrency": "CAD", "retainedEarnings": "2825596000", "totalLiabilities": "2432285000", "otherCurrentAssets": "195729000", "totalCurrentAssets": "1806978000", "currentLongTermDebt": "33073000", "longTermInvestments": "252681000", "shortTermInvestments": "0", "currentNetReceivables": "338275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5620270000", "currentAccountsPayable": "100407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3720672000", "shortLongTermDebtTotal": "1013554000", "totalShareholderEquity": "4994963000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "177003000", "totalCurrentLiabilities": "277410000", "otherNonCurrentLiabilities": "153927000", "totalNonCurrentLiabilities": "2154875000", "cashAndShortTermInvestments": "866702000", "commonStockSharesOutstanding": "396055000", "intangibleAssetsExcludingGoodwill": "60410000", "cashAndCashEquivalentsAtCarryingValue": "866702000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "73941000", "profitLoss": "None", "dividendPayout": "31613000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "117000000", "operatingCashflow": "527024000", "capitalExpenditures": "75211000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-606920000", "cashflowFromInvestment": "437406000", "stockBasedCompensation": "14342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1862925000, "cost_of_revenue": 1621300000, "gross_profit": 241625000, "research_and_development": 6058000, "selling_general_admin": 124869000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218943000, "depreciation_amortisation": 275749000, "ebitda": 494692000, "interest_expense": 79955105, "interest_income": null, "other_non_operating": null, "pretax_income": 135018000, "tax_provision": 61077000, "effective_tax_rate": null, "net_income": 74000000, "net_income_continuing_ops": 73941000, "net_income_to_common": 74000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866702000, "short_term_investments": 0, "net_receivables": 338275000, "inventory": 406272000, "other_current_assets": null, "total_current_assets": 1806978000, "net_ppe": null, "goodwill": 0, "intangible_assets": 60410000, "goodwill_and_intangibles": 60410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5620270000, "total_assets": 7427248000, "short_term_debt": 3967000, "accounts_payable": 100407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 277410000, "long_term_debt": 996718000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154875000, "total_liabilities": 2432285000, "total_debt": 1000685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2825596000, "total_equity": 4994963000, "shares_outstanding": 396055000, "operating_cash_flow": 527024000, "stock_based_compensation": 14342000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 437406000, "dividends_paid": 31613000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -606920000, "free_cash_flow": 602235000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "218943000", "ebitda": "494692000", "netIncome": "74000000", "grossProfit": "241625000", "depreciation": "None", "totalRevenue": "1862925000", "costOfRevenue": "1621300000", "interestIncome": "25292000", "incomeBeforeTax": "135018000", "interestExpense": "79955105", "operatingIncome": "92411000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "61077000", "reportedCurrency": "CAD", "netInterestIncome": "-68862000", "nonInterestIncome": "None", "operatingExpenses": "149214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6058000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1621300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "275749000", "sellingGeneralAndAdministrative": "124869000", "netIncomeFromContinuingOperations": "73941000" }, "balance": { "goodwill": "0", "inventory": "406272000", "commonStock": "1862749000", "currentDebt": "None", "investments": "None", "totalAssets": "7427248000", "longTermDebt": "996718000", "shortTermDebt": "3967000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "60410000", "reportedCurrency": "CAD", "retainedEarnings": "2825596000", "totalLiabilities": "2432285000", "otherCurrentAssets": "195729000", "totalCurrentAssets": "1806978000", "currentLongTermDebt": "33073000", "longTermInvestments": "252681000", "shortTermInvestments": "0", "currentNetReceivables": "338275000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5620270000", "currentAccountsPayable": "100407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3720672000", "shortLongTermDebtTotal": "1013554000", "totalShareholderEquity": "4994963000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "177003000", "totalCurrentLiabilities": "277410000", "otherNonCurrentLiabilities": "153927000", "totalNonCurrentLiabilities": "2154875000", "cashAndShortTermInvestments": "866702000", "commonStockSharesOutstanding": "396055000", "intangibleAssetsExcludingGoodwill": "60410000", "cashAndCashEquivalentsAtCarryingValue": "866702000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "73941000", "profitLoss": "None", "dividendPayout": "31613000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "117000000", "operatingCashflow": "527024000", "capitalExpenditures": "75211000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-606920000", "cashflowFromInvestment": "437406000", "stockBasedCompensation": "14342000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31613000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "275749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 2091661000, "cost_of_revenue": 1795913000, "gross_profit": 295748000, "ebit": 53522000, "ebitda": 464622000, "pretax_income": 39929000, "tax_provision": -126306000, "net_income": 166323000, "net_income_to_common": 166323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711528000, "total_current_assets": 2082726000, "total_assets": 8018636000, "short_term_debt": 499599000, "long_term_debt": 996072000, "total_debt": 1495671000, "total_liabilities": 3025044000, "total_equity": 4993282000, "shares_outstanding": 396050000, "goodwill_and_intangibles": 65602000 }, "cash_flow": { "operating_cash_flow": 667516000, "capital_expenditure": 55362000, "free_cash_flow": 722878000, "dividends_paid": 71224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234910, "ticker_id": 657, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53522000", "ebitda": "464622000", "netIncome": "166323000", "grossProfit": "295748000", "depreciation": "None", "totalRevenue": "2091661000", "costOfRevenue": "1795913000", "interestIncome": "73523000", "incomeBeforeTax": "39929000", "interestExpense": "87818809", "operatingIncome": "70237000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-126306000", "reportedCurrency": "CAD", "netInterestIncome": "-89708000", "nonInterestIncome": "None", "operatingExpenses": "223208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1757000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1795913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "411100000", "sellingGeneralAndAdministrative": "141552000", "netIncomeFromContinuingOperations": "166235000" }, "balance": { "goodwill": "0", "inventory": "557001000", "commonStock": "1862652000", "currentDebt": "None", "investments": "None", "totalAssets": "8018636000", "longTermDebt": "996072000", "shortTermDebt": "499599000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65602000", "reportedCurrency": "CAD", "retainedEarnings": "2791321000", "totalLiabilities": "3025044000", "otherCurrentAssets": "102004000", "totalCurrentAssets": "2082726000", "currentLongTermDebt": "499599000", "longTermInvestments": "230502000", "shortTermInvestments": "391025000", "currentNetReceivables": "423172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935910000", "currentAccountsPayable": "123219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881926000", "shortLongTermDebtTotal": "1495671000", "totalShareholderEquity": "4993282000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "233424000", "totalCurrentLiabilities": "875875000", "otherNonCurrentLiabilities": "142061000", "totalNonCurrentLiabilities": "2149169000", "cashAndShortTermInvestments": "711528000", "commonStockSharesOutstanding": "396050000", "intangibleAssetsExcludingGoodwill": "65602000", "cashAndCashEquivalentsAtCarryingValue": "711528000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "166235000", "profitLoss": "None", "dividendPayout": "71224000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "293688000", "operatingCashflow": "667516000", "capitalExpenditures": "55362000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-144200000", "cashflowFromInvestment": "-411630000", "stockBasedCompensation": "14976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2091661000, "cost_of_revenue": 1795913000, "gross_profit": 295748000, "research_and_development": 1757000, "selling_general_admin": 141552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53522000, "depreciation_amortisation": 411100000, "ebitda": 464622000, "interest_expense": 87818809, "interest_income": null, "other_non_operating": null, "pretax_income": 39929000, "tax_provision": -126306000, "effective_tax_rate": null, "net_income": 166323000, "net_income_continuing_ops": 166235000, "net_income_to_common": 166323000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711528000, "short_term_investments": 391025000, "net_receivables": 423172000, "inventory": 557001000, "other_current_assets": null, "total_current_assets": 2082726000, "net_ppe": null, "goodwill": 0, "intangible_assets": 65602000, "goodwill_and_intangibles": 65602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5935910000, "total_assets": 8018636000, "short_term_debt": 499599000, "accounts_payable": 123219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 875875000, "long_term_debt": 996072000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2149169000, "total_liabilities": 3025044000, "total_debt": 1495671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2791321000, "total_equity": 4993282000, "shares_outstanding": 396050000, "operating_cash_flow": 667516000, "stock_based_compensation": 14976000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -411630000, "dividends_paid": 71224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -144200000, "free_cash_flow": 722878000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "53522000", "ebitda": "464622000", "netIncome": "166323000", "grossProfit": "295748000", "depreciation": "None", "totalRevenue": "2091661000", "costOfRevenue": "1795913000", "interestIncome": "73523000", "incomeBeforeTax": "39929000", "interestExpense": "87818809", "operatingIncome": "70237000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-126306000", "reportedCurrency": "CAD", "netInterestIncome": "-89708000", "nonInterestIncome": "None", "operatingExpenses": "223208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1757000", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "1795913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "411100000", "sellingGeneralAndAdministrative": "141552000", "netIncomeFromContinuingOperations": "166235000" }, "balance": { "goodwill": "0", "inventory": "557001000", "commonStock": "1862652000", "currentDebt": "None", "investments": "None", "totalAssets": "8018636000", "longTermDebt": "996072000", "shortTermDebt": "499599000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "65602000", "reportedCurrency": "CAD", "retainedEarnings": "2791321000", "totalLiabilities": "3025044000", "otherCurrentAssets": "102004000", "totalCurrentAssets": "2082726000", "currentLongTermDebt": "499599000", "longTermInvestments": "230502000", "shortTermInvestments": "391025000", "currentNetReceivables": "423172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5935910000", "currentAccountsPayable": "123219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3881926000", "shortLongTermDebtTotal": "1495671000", "totalShareholderEquity": "4993282000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "233424000", "totalCurrentLiabilities": "875875000", "otherNonCurrentLiabilities": "142061000", "totalNonCurrentLiabilities": "2149169000", "cashAndShortTermInvestments": "711528000", "commonStockSharesOutstanding": "396050000", "intangibleAssetsExcludingGoodwill": "65602000", "cashAndCashEquivalentsAtCarryingValue": "711528000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "166235000", "profitLoss": "None", "dividendPayout": "71224000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "293688000", "operatingCashflow": "667516000", "capitalExpenditures": "55362000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-144200000", "cashflowFromInvestment": "-411630000", "stockBasedCompensation": "14976000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "327973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 845365000, "cost_of_revenue": 543781000, "gross_profit": 301584000, "ebit": 185656000, "ebitda": 252753000, "pretax_income": 162902000, "tax_provision": 32152000, "net_income": 131088893, "net_income_to_common": 131088893, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772923113, "total_current_assets": 1608748851, "total_assets": 7265035995, "short_term_debt": null, "long_term_debt": 996549000, "total_debt": 996549000, "total_liabilities": 2186192584, "total_equity": 5078833345, "shares_outstanding": 435632000, "goodwill_and_intangibles": 25308859 }, "cash_flow": { "operating_cash_flow": -22276000, "capital_expenditure": 77739000, "free_cash_flow": 55463000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234873, "ticker_id": 657, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185656000", "ebitda": "252753000", "netIncome": "131088893", "grossProfit": "301584000", "depreciation": "None", "totalRevenue": "845365000", "costOfRevenue": "543781000", "interestIncome": "9993000", "incomeBeforeTax": "162902000", "interestExpense": "22754000", "operatingIncome": "164148000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32152000", "reportedCurrency": "CAD", "netInterestIncome": "-17994000", "nonInterestIncome": "None", "operatingExpenses": "137436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67097000", "sellingGeneralAndAdministrative": "122456000", "netIncomeFromContinuingOperations": "130750000" }, "balance": { "goodwill": "None", "inventory": "518626012", "commonStock": "2113454415", "currentDebt": "None", "investments": "None", "totalAssets": "7265035995", "longTermDebt": "996549000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25308859", "reportedCurrency": "CAD", "retainedEarnings": "2688419313", "totalLiabilities": "2186192584", "otherCurrentAssets": "151873288", "totalCurrentAssets": "1608748851", "currentLongTermDebt": "None", "longTermInvestments": "3018226000", "shortTermInvestments": "24876788", "currentNetReceivables": "140449649", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5656287143", "currentAccountsPayable": "316642562", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716439007", "totalShareholderEquity": "5078833345", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206036721", "totalCurrentLiabilities": "522679283", "otherNonCurrentLiabilities": "353841000", "totalNonCurrentLiabilities": "1663513301", "cashAndShortTermInvestments": "772923113", "commonStockSharesOutstanding": "435632000", "intangibleAssetsExcludingGoodwill": "25308859", "cashAndCashEquivalentsAtCarryingValue": "772923113", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "124181000", "operatingCashflow": "-22276000", "capitalExpenditures": "77739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4380000", "cashflowFromInvestment": "-12739000", "stockBasedCompensation": "2855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 845365000, "cost_of_revenue": 543781000, "gross_profit": 301584000, "research_and_development": 13903000, "selling_general_admin": 122456000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185656000, "depreciation_amortisation": 67097000, "ebitda": 252753000, "interest_expense": 22754000, "interest_income": null, "other_non_operating": null, "pretax_income": 162902000, "tax_provision": 32152000, "effective_tax_rate": null, "net_income": 131088893, "net_income_continuing_ops": 130750000, "net_income_to_common": 131088893, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 772923113, "short_term_investments": 24876788, "net_receivables": 140449649, "inventory": 518626012, "other_current_assets": null, "total_current_assets": 1608748851, "net_ppe": null, "goodwill": null, "intangible_assets": 25308859, "goodwill_and_intangibles": 25308859, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5656287143, "total_assets": 7265035995, "short_term_debt": null, "accounts_payable": 316642562, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 522679283, "long_term_debt": 996549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1663513301, "total_liabilities": 2186192584, "total_debt": 996549000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2688419313, "total_equity": 5078833345, "shares_outstanding": 435632000, "operating_cash_flow": -22276000, "stock_based_compensation": 2855000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12739000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4380000, "free_cash_flow": 55463000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "185656000", "ebitda": "252753000", "netIncome": "131088893", "grossProfit": "301584000", "depreciation": "None", "totalRevenue": "845365000", "costOfRevenue": "543781000", "interestIncome": "9993000", "incomeBeforeTax": "162902000", "interestExpense": "22754000", "operatingIncome": "164148000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "32152000", "reportedCurrency": "CAD", "netInterestIncome": "-17994000", "nonInterestIncome": "None", "operatingExpenses": "137436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13903000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67097000", "sellingGeneralAndAdministrative": "122456000", "netIncomeFromContinuingOperations": "130750000" }, "balance": { "goodwill": "None", "inventory": "518626012", "commonStock": "2113454415", "currentDebt": "None", "investments": "None", "totalAssets": "7265035995", "longTermDebt": "996549000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "25308859", "reportedCurrency": "CAD", "retainedEarnings": "2688419313", "totalLiabilities": "2186192584", "otherCurrentAssets": "151873288", "totalCurrentAssets": "1608748851", "currentLongTermDebt": "None", "longTermInvestments": "3018226000", "shortTermInvestments": "24876788", "currentNetReceivables": "140449649", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5656287143", "currentAccountsPayable": "316642562", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "716439007", "totalShareholderEquity": "5078833345", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "206036721", "totalCurrentLiabilities": "522679283", "otherNonCurrentLiabilities": "353841000", "totalNonCurrentLiabilities": "1663513301", "cashAndShortTermInvestments": "772923113", "commonStockSharesOutstanding": "435632000", "intangibleAssetsExcludingGoodwill": "25308859", "cashAndCashEquivalentsAtCarryingValue": "772923113", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "130750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "CAD", "changeInInventory": "124181000", "operatingCashflow": "-22276000", "capitalExpenditures": "77739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4380000", "cashflowFromInvestment": "-12739000", "stockBasedCompensation": "2855000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1199951321, "cost_of_revenue": 933074985, "gross_profit": 266876334, "ebit": 163554604, "ebitda": 250351811, "pretax_income": 246224178, "tax_provision": 47323402, "net_income": 198903774, "net_income_to_common": 198903774, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1113951462, "total_current_assets": 2637064213, "total_assets": 10292887134, "short_term_debt": 3336277, "long_term_debt": 996348000, "total_debt": 999684277, "total_liabilities": 3395134931, "total_equity": 6897737213, "shares_outstanding": 435457978, "goodwill_and_intangibles": 36132529 }, "cash_flow": { "operating_cash_flow": 655310529, "capital_expenditure": 109045063, "free_cash_flow": 764355592, "dividends_paid": 104394855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234874, "ticker_id": 657, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "163554604", "ebitda": "250351811", "netIncome": "198903774", "grossProfit": "266876334", "depreciation": "None", "totalRevenue": "1199951321", "costOfRevenue": "933074985", "interestIncome": "7269000", "incomeBeforeTax": "246224178", "interestExpense": "19258291", "operatingIncome": "163554604", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47323402", "reportedCurrency": "CAD", "netInterestIncome": "-52663000", "nonInterestIncome": "None", "operatingExpenses": "103321730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14898848", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933074985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86797207", "sellingGeneralAndAdministrative": "88495000", "netIncomeFromContinuingOperations": "199063000" }, "balance": { "goodwill": "None", "inventory": "843301203", "commonStock": "2935840531", "currentDebt": "None", "investments": "None", "totalAssets": "10292887134", "longTermDebt": "996348000", "shortTermDebt": "3336277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36132529", "reportedCurrency": "CAD", "retainedEarnings": "3605837083", "totalLiabilities": "3395134931", "otherCurrentAssets": "208307107", "totalCurrentAssets": "2637064213", "currentLongTermDebt": "None", "longTermInvestments": "2987126000", "shortTermInvestments": "99521829", "currentNetReceivables": "371982611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655822920", "currentAccountsPayable": "870644903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3325077000", "shortLongTermDebtTotal": "1022041421", "totalShareholderEquity": "6897737213", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195332687", "totalCurrentLiabilities": "1069313868", "otherNonCurrentLiabilities": "377955000", "totalNonCurrentLiabilities": "2325821062", "cashAndShortTermInvestments": "1113951462", "commonStockSharesOutstanding": "435457978", "intangibleAssetsExcludingGoodwill": "36132529", "cashAndCashEquivalentsAtCarryingValue": "1113951462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198903774", "profitLoss": "None", "dividendPayout": "104394855", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-130133862", "operatingCashflow": "655310529", "capitalExpenditures": "109045063", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104005173", "cashflowFromInvestment": "-208433000", "stockBasedCompensation": "2759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104394855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86797207", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1199951321, "cost_of_revenue": 933074985, "gross_profit": 266876334, "research_and_development": 14898848, "selling_general_admin": 88495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 163554604, "depreciation_amortisation": 86797207, "ebitda": 250351811, "interest_expense": 19258291, "interest_income": null, "other_non_operating": null, "pretax_income": 246224178, "tax_provision": 47323402, "effective_tax_rate": null, "net_income": 198903774, "net_income_continuing_ops": 199063000, "net_income_to_common": 198903774, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1113951462, "short_term_investments": 99521829, "net_receivables": 371982611, "inventory": 843301203, "other_current_assets": null, "total_current_assets": 2637064213, "net_ppe": null, "goodwill": null, "intangible_assets": 36132529, "goodwill_and_intangibles": 36132529, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7655822920, "total_assets": 10292887134, "short_term_debt": 3336277, "accounts_payable": 870644903, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069313868, "long_term_debt": 996348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2325821062, "total_liabilities": 3395134931, "total_debt": 999684277, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3605837083, "total_equity": 6897737213, "shares_outstanding": 435457978, "operating_cash_flow": 655310529, "stock_based_compensation": 2759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109045063, "acquisitions": null, "other_investing": null, "investing_cash_flow": -208433000, "dividends_paid": 104394855, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104005173, "free_cash_flow": 764355592, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "163554604", "ebitda": "250351811", "netIncome": "198903774", "grossProfit": "266876334", "depreciation": "None", "totalRevenue": "1199951321", "costOfRevenue": "933074985", "interestIncome": "7269000", "incomeBeforeTax": "246224178", "interestExpense": "19258291", "operatingIncome": "163554604", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47323402", "reportedCurrency": "CAD", "netInterestIncome": "-52663000", "nonInterestIncome": "None", "operatingExpenses": "103321730", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14898848", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933074985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86797207", "sellingGeneralAndAdministrative": "88495000", "netIncomeFromContinuingOperations": "199063000" }, "balance": { "goodwill": "None", "inventory": "843301203", "commonStock": "2935840531", "currentDebt": "None", "investments": "None", "totalAssets": "10292887134", "longTermDebt": "996348000", "shortTermDebt": "3336277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "36132529", "reportedCurrency": "CAD", "retainedEarnings": "3605837083", "totalLiabilities": "3395134931", "otherCurrentAssets": "208307107", "totalCurrentAssets": "2637064213", "currentLongTermDebt": "None", "longTermInvestments": "2987126000", "shortTermInvestments": "99521829", "currentNetReceivables": "371982611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7655822920", "currentAccountsPayable": "870644903", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3325077000", "shortLongTermDebtTotal": "1022041421", "totalShareholderEquity": "6897737213", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "195332687", "totalCurrentLiabilities": "1069313868", "otherNonCurrentLiabilities": "377955000", "totalNonCurrentLiabilities": "2325821062", "cashAndShortTermInvestments": "1113951462", "commonStockSharesOutstanding": "435457978", "intangibleAssetsExcludingGoodwill": "36132529", "cashAndCashEquivalentsAtCarryingValue": "1113951462", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198903774", "profitLoss": "None", "dividendPayout": "104394855", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "CAD", "changeInInventory": "-130133862", "operatingCashflow": "655310529", "capitalExpenditures": "109045063", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104005173", "cashflowFromInvestment": "-208433000", "stockBasedCompensation": "2759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104394855", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2170000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86797207", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 614555000, "cost_of_revenue": 385197000, "gross_profit": 229358000, "ebit": 21756000, "ebitda": 91189000, "pretax_income": 15709000, "tax_provision": 15867000, "net_income": -141000, "net_income_to_common": -141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 778651000, "total_current_assets": 1888357000, "total_assets": 9739344000, "short_term_debt": 0, "long_term_debt": 996156000, "total_debt": 996156000, "total_liabilities": 2958804000, "total_equity": 6780522000, "shares_outstanding": 435390000, "goodwill_and_intangibles": 37062000 }, "cash_flow": { "operating_cash_flow": 155716000, "capital_expenditure": 92510000, "free_cash_flow": 248226000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234876, "ticker_id": 657, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21756000", "ebitda": "91189000", "netIncome": "-141000", "grossProfit": "229358000", "depreciation": "None", "totalRevenue": "614555000", "costOfRevenue": "385197000", "interestIncome": "6807000", "incomeBeforeTax": "15709000", "interestExpense": "17758112", "operatingIncome": "93040000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15867000", "reportedCurrency": "CAD", "netInterestIncome": "-10926000", "nonInterestIncome": "None", "operatingExpenses": "136318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10282000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69433000", "sellingGeneralAndAdministrative": "67499000", "netIncomeFromContinuingOperations": "-158000" }, "balance": { "goodwill": "None", "inventory": "899957000", "commonStock": "2937213000", "currentDebt": "None", "investments": "None", "totalAssets": "9739344000", "longTermDebt": "996156000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37062000", "reportedCurrency": "CAD", "retainedEarnings": "3489746000", "totalLiabilities": "2958804000", "otherCurrentAssets": "18851000", "totalCurrentAssets": "1888357000", "currentLongTermDebt": "None", "longTermInvestments": "3138341000", "shortTermInvestments": "None", "currentNetReceivables": "190898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7850987000", "currentAccountsPayable": "402730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3313624000", "shortLongTermDebtTotal": "1007176000", "totalShareholderEquity": "6780522000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228718000", "totalCurrentLiabilities": "631448000", "otherNonCurrentLiabilities": "358560000", "totalNonCurrentLiabilities": "2327356000", "cashAndShortTermInvestments": "778651000", "commonStockSharesOutstanding": "435390000", "intangibleAssetsExcludingGoodwill": "37062000", "cashAndCashEquivalentsAtCarryingValue": "778651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-34807000", "operatingCashflow": "155716000", "capitalExpenditures": "92510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4239000", "cashflowFromInvestment": "-93592000", "stockBasedCompensation": "23161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614555000, "cost_of_revenue": 385197000, "gross_profit": 229358000, "research_and_development": 10282000, "selling_general_admin": 67499000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21756000, "depreciation_amortisation": 69433000, "ebitda": 91189000, "interest_expense": 17758112, "interest_income": null, "other_non_operating": null, "pretax_income": 15709000, "tax_provision": 15867000, "effective_tax_rate": null, "net_income": -141000, "net_income_continuing_ops": -158000, "net_income_to_common": -141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 778651000, "short_term_investments": null, "net_receivables": 190898000, "inventory": 899957000, "other_current_assets": null, "total_current_assets": 1888357000, "net_ppe": null, "goodwill": null, "intangible_assets": 37062000, "goodwill_and_intangibles": 37062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7850987000, "total_assets": 9739344000, "short_term_debt": 0, "accounts_payable": 402730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 631448000, "long_term_debt": 996156000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2327356000, "total_liabilities": 2958804000, "total_debt": 996156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3489746000, "total_equity": 6780522000, "shares_outstanding": 435390000, "operating_cash_flow": 155716000, "stock_based_compensation": 23161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92510000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93592000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4239000, "free_cash_flow": 248226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21756000", "ebitda": "91189000", "netIncome": "-141000", "grossProfit": "229358000", "depreciation": "None", "totalRevenue": "614555000", "costOfRevenue": "385197000", "interestIncome": "6807000", "incomeBeforeTax": "15709000", "interestExpense": "17758112", "operatingIncome": "93040000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "15867000", "reportedCurrency": "CAD", "netInterestIncome": "-10926000", "nonInterestIncome": "None", "operatingExpenses": "136318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10282000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "385197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69433000", "sellingGeneralAndAdministrative": "67499000", "netIncomeFromContinuingOperations": "-158000" }, "balance": { "goodwill": "None", "inventory": "899957000", "commonStock": "2937213000", "currentDebt": "None", "investments": "None", "totalAssets": "9739344000", "longTermDebt": "996156000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "37062000", "reportedCurrency": "CAD", "retainedEarnings": "3489746000", "totalLiabilities": "2958804000", "otherCurrentAssets": "18851000", "totalCurrentAssets": "1888357000", "currentLongTermDebt": "None", "longTermInvestments": "3138341000", "shortTermInvestments": "None", "currentNetReceivables": "190898000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7850987000", "currentAccountsPayable": "402730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3313624000", "shortLongTermDebtTotal": "1007176000", "totalShareholderEquity": "6780522000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "228718000", "totalCurrentLiabilities": "631448000", "otherNonCurrentLiabilities": "358560000", "totalNonCurrentLiabilities": "2327356000", "cashAndShortTermInvestments": "778651000", "commonStockSharesOutstanding": "435390000", "intangibleAssetsExcludingGoodwill": "37062000", "cashAndCashEquivalentsAtCarryingValue": "778651000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "CAD", "changeInInventory": "-34807000", "operatingCashflow": "155716000", "capitalExpenditures": "92510000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4239000", "cashflowFromInvestment": "-93592000", "stockBasedCompensation": "23161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69433000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 877016000, "cost_of_revenue": 619926000, "gross_profit": 257090000, "ebit": 414358000, "ebitda": 500830000, "pretax_income": 391970000, "tax_provision": 71085000, "net_income": 320888000, "net_income_to_common": 320888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 716292000, "total_current_assets": 1801962000, "total_assets": 9581556000, "short_term_debt": 0, "long_term_debt": 995965000, "total_debt": 995965000, "total_liabilities": 2840073000, "total_equity": 6741473000, "shares_outstanding": 435514000, "goodwill_and_intangibles": 37815000 }, "cash_flow": { "operating_cash_flow": 465200000, "capital_expenditure": 74923000, "free_cash_flow": 540123000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234877, "ticker_id": 657, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "414358000", "ebitda": "500830000", "netIncome": "320888000", "grossProfit": "257090000", "depreciation": "None", "totalRevenue": "877016000", "costOfRevenue": "619926000", "interestIncome": "239930000", "incomeBeforeTax": "391970000", "interestExpense": "17357616", "operatingIncome": "165951000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "71085000", "reportedCurrency": "USD", "netInterestIncome": "-21570000", "nonInterestIncome": "None", "operatingExpenses": "91139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "708000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "619926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86472000", "sellingGeneralAndAdministrative": "96436000", "netIncomeFromContinuingOperations": "320885000" }, "balance": { "goodwill": "None", "inventory": "734162000", "commonStock": "2936816000", "currentDebt": "None", "investments": "None", "totalAssets": "9581556000", "longTermDebt": "995965000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37815000", "reportedCurrency": "USD", "retainedEarnings": "3489888000", "totalLiabilities": "2840073000", "otherCurrentAssets": "16344000", "totalCurrentAssets": "1801962000", "currentLongTermDebt": "None", "longTermInvestments": "3106734000", "shortTermInvestments": "None", "currentNetReceivables": "351508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7779594000", "currentAccountsPayable": "434871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3260169000", "shortLongTermDebtTotal": "1007344000", "totalShareholderEquity": "6741473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173523000", "totalCurrentLiabilities": "608894000", "otherNonCurrentLiabilities": "281477000", "totalNonCurrentLiabilities": "2231179000", "cashAndShortTermInvestments": "716292000", "commonStockSharesOutstanding": "435514000", "intangibleAssetsExcludingGoodwill": "37815000", "cashAndCashEquivalentsAtCarryingValue": "716292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320885000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "162783000", "operatingCashflow": "465200000", "capitalExpenditures": "74923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21456000", "cashflowFromInvestment": "-73936000", "stockBasedCompensation": "2383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 877016000, "cost_of_revenue": 619926000, "gross_profit": 257090000, "research_and_development": 708000, "selling_general_admin": 96436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 414358000, "depreciation_amortisation": 86472000, "ebitda": 500830000, "interest_expense": 17357616, "interest_income": null, "other_non_operating": null, "pretax_income": 391970000, "tax_provision": 71085000, "effective_tax_rate": null, "net_income": 320888000, "net_income_continuing_ops": 320885000, "net_income_to_common": 320888000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 716292000, "short_term_investments": null, "net_receivables": 351508000, "inventory": 734162000, "other_current_assets": null, "total_current_assets": 1801962000, "net_ppe": null, "goodwill": null, "intangible_assets": 37815000, "goodwill_and_intangibles": 37815000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7779594000, "total_assets": 9581556000, "short_term_debt": 0, "accounts_payable": 434871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 608894000, "long_term_debt": 995965000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2231179000, "total_liabilities": 2840073000, "total_debt": 995965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3489888000, "total_equity": 6741473000, "shares_outstanding": 435514000, "operating_cash_flow": 465200000, "stock_based_compensation": 2383000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73936000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21456000, "free_cash_flow": 540123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "414358000", "ebitda": "500830000", "netIncome": "320888000", "grossProfit": "257090000", "depreciation": "None", "totalRevenue": "877016000", "costOfRevenue": "619926000", "interestIncome": "239930000", "incomeBeforeTax": "391970000", "interestExpense": "17357616", "operatingIncome": "165951000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "71085000", "reportedCurrency": "USD", "netInterestIncome": "-21570000", "nonInterestIncome": "None", "operatingExpenses": "91139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "708000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "619926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "86472000", "sellingGeneralAndAdministrative": "96436000", "netIncomeFromContinuingOperations": "320885000" }, "balance": { "goodwill": "None", "inventory": "734162000", "commonStock": "2936816000", "currentDebt": "None", "investments": "None", "totalAssets": "9581556000", "longTermDebt": "995965000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "37815000", "reportedCurrency": "USD", "retainedEarnings": "3489888000", "totalLiabilities": "2840073000", "otherCurrentAssets": "16344000", "totalCurrentAssets": "1801962000", "currentLongTermDebt": "None", "longTermInvestments": "3106734000", "shortTermInvestments": "None", "currentNetReceivables": "351508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7779594000", "currentAccountsPayable": "434871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3260169000", "shortLongTermDebtTotal": "1007344000", "totalShareholderEquity": "6741473000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "173523000", "totalCurrentLiabilities": "608894000", "otherNonCurrentLiabilities": "281477000", "totalNonCurrentLiabilities": "2231179000", "cashAndShortTermInvestments": "716292000", "commonStockSharesOutstanding": "435514000", "intangibleAssetsExcludingGoodwill": "37815000", "cashAndCashEquivalentsAtCarryingValue": "716292000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320885000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "162783000", "operatingCashflow": "465200000", "capitalExpenditures": "74923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21456000", "cashflowFromInvestment": "-73936000", "stockBasedCompensation": "2383000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1097000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "86472000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 789432000, "cost_of_revenue": 519295000, "gross_profit": 270137000, "ebit": 148630000, "ebitda": 209232000, "pretax_income": 123157000, "tax_provision": 53405000, "net_income": 69764000, "net_income_to_common": 69764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361469000, "total_current_assets": 1500125000, "total_assets": 9384262000, "short_term_debt": 0, "long_term_debt": 995744000, "total_debt": 995744000, "total_liabilities": 2892452000, "total_equity": 6491796000, "shares_outstanding": 435514000, "goodwill_and_intangibles": 39137000 }, "cash_flow": { "operating_cash_flow": 110191000, "capital_expenditure": 56458000, "free_cash_flow": 166649000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234878, "ticker_id": 657, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148630000", "ebitda": "209232000", "netIncome": "69764000", "grossProfit": "270137000", "depreciation": "None", "totalRevenue": "789432000", "costOfRevenue": "519295000", "interestIncome": "3689000", "incomeBeforeTax": "123157000", "interestExpense": "20120708", "operatingIncome": "185811000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "53405000", "reportedCurrency": "CAD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "84326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13982000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60602000", "sellingGeneralAndAdministrative": "58820000", "netIncomeFromContinuingOperations": "69752000" }, "balance": { "goodwill": "None", "inventory": "953207000", "commonStock": "2935465000", "currentDebt": "None", "investments": "None", "totalAssets": "9384262000", "longTermDebt": "995744000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39137000", "reportedCurrency": "CAD", "retainedEarnings": "3168999000", "totalLiabilities": "2892452000", "otherCurrentAssets": "149000", "totalCurrentAssets": "1500125000", "currentLongTermDebt": "None", "longTermInvestments": "3181588000", "shortTermInvestments": "None", "currentNetReceivables": "185449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7884137000", "currentAccountsPayable": "346229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3277651000", "shortLongTermDebtTotal": "995744000", "totalShareholderEquity": "6491796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207632000", "totalCurrentLiabilities": "554565000", "otherNonCurrentLiabilities": "338586000", "totalNonCurrentLiabilities": "2337887000", "cashAndShortTermInvestments": "361469000", "commonStockSharesOutstanding": "435514000", "intangibleAssetsExcludingGoodwill": "39137000", "cashAndCashEquivalentsAtCarryingValue": "361469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "10157000", "operatingCashflow": "110191000", "capitalExpenditures": "56458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291643000", "cashflowFromInvestment": "-57389000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789432000, "cost_of_revenue": 519295000, "gross_profit": 270137000, "research_and_development": 13982000, "selling_general_admin": 58820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148630000, "depreciation_amortisation": 60602000, "ebitda": 209232000, "interest_expense": 20120708, "interest_income": null, "other_non_operating": null, "pretax_income": 123157000, "tax_provision": 53405000, "effective_tax_rate": null, "net_income": 69764000, "net_income_continuing_ops": 69752000, "net_income_to_common": 69764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361469000, "short_term_investments": null, "net_receivables": 185449000, "inventory": 953207000, "other_current_assets": null, "total_current_assets": 1500125000, "net_ppe": null, "goodwill": null, "intangible_assets": 39137000, "goodwill_and_intangibles": 39137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7884137000, "total_assets": 9384262000, "short_term_debt": 0, "accounts_payable": 346229000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 554565000, "long_term_debt": 995744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2337887000, "total_liabilities": 2892452000, "total_debt": 995744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3168999000, "total_equity": 6491796000, "shares_outstanding": 435514000, "operating_cash_flow": 110191000, "stock_based_compensation": 2068000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57389000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -291643000, "free_cash_flow": 166649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148630000", "ebitda": "209232000", "netIncome": "69764000", "grossProfit": "270137000", "depreciation": "None", "totalRevenue": "789432000", "costOfRevenue": "519295000", "interestIncome": "3689000", "incomeBeforeTax": "123157000", "interestExpense": "20120708", "operatingIncome": "185811000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "53405000", "reportedCurrency": "CAD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "84326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13982000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "519295000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60602000", "sellingGeneralAndAdministrative": "58820000", "netIncomeFromContinuingOperations": "69752000" }, "balance": { "goodwill": "None", "inventory": "953207000", "commonStock": "2935465000", "currentDebt": "None", "investments": "None", "totalAssets": "9384262000", "longTermDebt": "995744000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39137000", "reportedCurrency": "CAD", "retainedEarnings": "3168999000", "totalLiabilities": "2892452000", "otherCurrentAssets": "149000", "totalCurrentAssets": "1500125000", "currentLongTermDebt": "None", "longTermInvestments": "3181588000", "shortTermInvestments": "None", "currentNetReceivables": "185449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7884137000", "currentAccountsPayable": "346229000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3277651000", "shortLongTermDebtTotal": "995744000", "totalShareholderEquity": "6491796000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "207632000", "totalCurrentLiabilities": "554565000", "otherNonCurrentLiabilities": "338586000", "totalNonCurrentLiabilities": "2337887000", "cashAndShortTermInvestments": "361469000", "commonStockSharesOutstanding": "435514000", "intangibleAssetsExcludingGoodwill": "39137000", "cashAndCashEquivalentsAtCarryingValue": "361469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69752000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "CAD", "changeInInventory": "10157000", "operatingCashflow": "110191000", "capitalExpenditures": "56458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-291643000", "cashflowFromInvestment": "-57389000", "stockBasedCompensation": "2068000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "73000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 1183173000, "cost_of_revenue": 933573000, "gross_profit": 249600000, "ebit": 159279000, "ebitda": 263826000, "pretax_income": 133327000, "tax_provision": -2142000, "net_income": 135473000, "net_income_to_common": 135473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600462000, "total_current_assets": 1923187000, "total_assets": 9907007000, "short_term_debt": 289158000, "long_term_debt": 995583000, "total_debt": 1284741000, "total_liabilities": 3542674000, "total_equity": 6364307000, "shares_outstanding": 436370000, "goodwill_and_intangibles": 39822000 }, "cash_flow": { "operating_cash_flow": 529713000, "capital_expenditure": 64403000, "free_cash_flow": 594116000, "dividends_paid": 69641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234879, "ticker_id": 657, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159279000", "ebitda": "263826000", "netIncome": "135473000", "grossProfit": "249600000", "depreciation": "None", "totalRevenue": "1183173000", "costOfRevenue": "933573000", "interestIncome": "3065000", "incomeBeforeTax": "133327000", "interestExpense": "22762709", "operatingIncome": "181034000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2142000", "reportedCurrency": "CAD", "netInterestIncome": "-27458000", "nonInterestIncome": "None", "operatingExpenses": "68566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104547000", "sellingGeneralAndAdministrative": "76722000", "netIncomeFromContinuingOperations": "135469000" }, "balance": { "goodwill": "None", "inventory": "972253000", "commonStock": "2935367000", "currentDebt": "None", "investments": "None", "totalAssets": "9907007000", "longTermDebt": "995583000", "shortTermDebt": "289158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39822000", "reportedCurrency": "CAD", "retainedEarnings": "3099264000", "totalLiabilities": "3542674000", "otherCurrentAssets": "40902000", "totalCurrentAssets": "1923187000", "currentLongTermDebt": "285707000", "longTermInvestments": "3218456000", "shortTermInvestments": "0", "currentNetReceivables": "309570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7983820000", "currentAccountsPayable": "129832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3286515000", "shortLongTermDebtTotal": "1296012000", "totalShareholderEquity": "6364307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745546000", "totalCurrentLiabilities": "1185761000", "otherNonCurrentLiabilities": "363497000", "totalNonCurrentLiabilities": "2356913000", "cashAndShortTermInvestments": "600462000", "commonStockSharesOutstanding": "436370000", "intangibleAssetsExcludingGoodwill": "39822000", "cashAndCashEquivalentsAtCarryingValue": "600462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135473000", "profitLoss": "None", "dividendPayout": "69641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "33466000", "operatingCashflow": "529713000", "capitalExpenditures": "64403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94483000", "cashflowFromInvestment": "-66343000", "stockBasedCompensation": "18018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183173000, "cost_of_revenue": 933573000, "gross_profit": 249600000, "research_and_development": 10414000, "selling_general_admin": 76722000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159279000, "depreciation_amortisation": 104547000, "ebitda": 263826000, "interest_expense": 22762709, "interest_income": null, "other_non_operating": null, "pretax_income": 133327000, "tax_provision": -2142000, "effective_tax_rate": null, "net_income": 135473000, "net_income_continuing_ops": 135469000, "net_income_to_common": 135473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600462000, "short_term_investments": 0, "net_receivables": 309570000, "inventory": 972253000, "other_current_assets": null, "total_current_assets": 1923187000, "net_ppe": null, "goodwill": null, "intangible_assets": 39822000, "goodwill_and_intangibles": 39822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7983820000, "total_assets": 9907007000, "short_term_debt": 289158000, "accounts_payable": 129832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1185761000, "long_term_debt": 995583000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2356913000, "total_liabilities": 3542674000, "total_debt": 1284741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3099264000, "total_equity": 6364307000, "shares_outstanding": 436370000, "operating_cash_flow": 529713000, "stock_based_compensation": 18018000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66343000, "dividends_paid": 69641000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94483000, "free_cash_flow": 594116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "159279000", "ebitda": "263826000", "netIncome": "135473000", "grossProfit": "249600000", "depreciation": "None", "totalRevenue": "1183173000", "costOfRevenue": "933573000", "interestIncome": "3065000", "incomeBeforeTax": "133327000", "interestExpense": "22762709", "operatingIncome": "181034000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2142000", "reportedCurrency": "CAD", "netInterestIncome": "-27458000", "nonInterestIncome": "None", "operatingExpenses": "68566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "933573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104547000", "sellingGeneralAndAdministrative": "76722000", "netIncomeFromContinuingOperations": "135469000" }, "balance": { "goodwill": "None", "inventory": "972253000", "commonStock": "2935367000", "currentDebt": "None", "investments": "None", "totalAssets": "9907007000", "longTermDebt": "995583000", "shortTermDebt": "289158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39822000", "reportedCurrency": "CAD", "retainedEarnings": "3099264000", "totalLiabilities": "3542674000", "otherCurrentAssets": "40902000", "totalCurrentAssets": "1923187000", "currentLongTermDebt": "285707000", "longTermInvestments": "3218456000", "shortTermInvestments": "0", "currentNetReceivables": "309570000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7983820000", "currentAccountsPayable": "129832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3286515000", "shortLongTermDebtTotal": "1296012000", "totalShareholderEquity": "6364307000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "745546000", "totalCurrentLiabilities": "1185761000", "otherNonCurrentLiabilities": "363497000", "totalNonCurrentLiabilities": "2356913000", "cashAndShortTermInvestments": "600462000", "commonStockSharesOutstanding": "436370000", "intangibleAssetsExcludingGoodwill": "39822000", "cashAndCashEquivalentsAtCarryingValue": "600462000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135473000", "profitLoss": "None", "dividendPayout": "69641000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "CAD", "changeInInventory": "33466000", "operatingCashflow": "529713000", "capitalExpenditures": "64403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94483000", "cashflowFromInvestment": "-66343000", "stockBasedCompensation": "18018000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69641000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 720596000, "cost_of_revenue": 549754000, "gross_profit": 170842000, "ebit": 75850000, "ebitda": 146980000, "pretax_income": 45458000, "tax_provision": 38032000, "net_income": 7427000, "net_income_to_common": 7427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 160544000, "total_current_assets": 1518190000, "total_assets": 9287408000, "short_term_debt": 0, "long_term_debt": 1263518000, "total_debt": 1263518000, "total_liabilities": 3077628000, "total_equity": 6209752000, "shares_outstanding": 435474000, "goodwill_and_intangibles": 40747000 }, "cash_flow": { "operating_cash_flow": 52342000, "capital_expenditure": 60333000, "free_cash_flow": 112675000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234881, "ticker_id": 657, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75850000", "ebitda": "146980000", "netIncome": "7427000", "grossProfit": "170842000", "depreciation": "None", "totalRevenue": "720596000", "costOfRevenue": "549754000", "interestIncome": "3954000", "incomeBeforeTax": "45458000", "interestExpense": "25159868", "operatingIncome": "100340000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38032000", "reportedCurrency": "CAD", "netInterestIncome": "-31167000", "nonInterestIncome": "None", "operatingExpenses": "70502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71130000", "sellingGeneralAndAdministrative": "50915000", "netIncomeFromContinuingOperations": "7426000" }, "balance": { "goodwill": "None", "inventory": "1008894000", "commonStock": "2932855000", "currentDebt": "None", "investments": "None", "totalAssets": "9287408000", "longTermDebt": "1263518000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40747000", "reportedCurrency": "CAD", "retainedEarnings": "3016092000", "totalLiabilities": "3077628000", "otherCurrentAssets": "36596000", "totalCurrentAssets": "1518190000", "currentLongTermDebt": "None", "longTermInvestments": "2986279000", "shortTermInvestments": "None", "currentNetReceivables": "312156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7769218000", "currentAccountsPayable": "367369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3304733000", "shortLongTermDebtTotal": "1263518000", "totalShareholderEquity": "6209752000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142740000", "totalCurrentLiabilities": "527930000", "otherNonCurrentLiabilities": "330477000", "totalNonCurrentLiabilities": "2549698000", "cashAndShortTermInvestments": "160544000", "commonStockSharesOutstanding": "435474000", "intangibleAssetsExcludingGoodwill": "40747000", "cashAndCashEquivalentsAtCarryingValue": "160544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7427000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-8498000", "operatingCashflow": "52342000", "capitalExpenditures": "60333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149307000", "cashflowFromInvestment": "-60251000", "stockBasedCompensation": "4917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 720596000, "cost_of_revenue": 549754000, "gross_profit": 170842000, "research_and_development": 8927000, "selling_general_admin": 50915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75850000, "depreciation_amortisation": 71130000, "ebitda": 146980000, "interest_expense": 25159868, "interest_income": null, "other_non_operating": null, "pretax_income": 45458000, "tax_provision": 38032000, "effective_tax_rate": null, "net_income": 7427000, "net_income_continuing_ops": 7426000, "net_income_to_common": 7427000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 160544000, "short_term_investments": null, "net_receivables": 312156000, "inventory": 1008894000, "other_current_assets": null, "total_current_assets": 1518190000, "net_ppe": null, "goodwill": null, "intangible_assets": 40747000, "goodwill_and_intangibles": 40747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7769218000, "total_assets": 9287408000, "short_term_debt": 0, "accounts_payable": 367369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527930000, "long_term_debt": 1263518000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2549698000, "total_liabilities": 3077628000, "total_debt": 1263518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3016092000, "total_equity": 6209752000, "shares_outstanding": 435474000, "operating_cash_flow": 52342000, "stock_based_compensation": 4917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60251000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149307000, "free_cash_flow": 112675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75850000", "ebitda": "146980000", "netIncome": "7427000", "grossProfit": "170842000", "depreciation": "None", "totalRevenue": "720596000", "costOfRevenue": "549754000", "interestIncome": "3954000", "incomeBeforeTax": "45458000", "interestExpense": "25159868", "operatingIncome": "100340000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38032000", "reportedCurrency": "CAD", "netInterestIncome": "-31167000", "nonInterestIncome": "None", "operatingExpenses": "70502000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8927000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549754000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71130000", "sellingGeneralAndAdministrative": "50915000", "netIncomeFromContinuingOperations": "7426000" }, "balance": { "goodwill": "None", "inventory": "1008894000", "commonStock": "2932855000", "currentDebt": "None", "investments": "None", "totalAssets": "9287408000", "longTermDebt": "1263518000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40747000", "reportedCurrency": "CAD", "retainedEarnings": "3016092000", "totalLiabilities": "3077628000", "otherCurrentAssets": "36596000", "totalCurrentAssets": "1518190000", "currentLongTermDebt": "None", "longTermInvestments": "2986279000", "shortTermInvestments": "None", "currentNetReceivables": "312156000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7769218000", "currentAccountsPayable": "367369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3304733000", "shortLongTermDebtTotal": "1263518000", "totalShareholderEquity": "6209752000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "142740000", "totalCurrentLiabilities": "527930000", "otherNonCurrentLiabilities": "330477000", "totalNonCurrentLiabilities": "2549698000", "cashAndShortTermInvestments": "160544000", "commonStockSharesOutstanding": "435474000", "intangibleAssetsExcludingGoodwill": "40747000", "cashAndCashEquivalentsAtCarryingValue": "160544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7427000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "CAD", "changeInInventory": "-8498000", "operatingCashflow": "52342000", "capitalExpenditures": "60333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149307000", "cashflowFromInvestment": "-60251000", "stockBasedCompensation": "4917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 598458000, "cost_of_revenue": 423138000, "gross_profit": 175320000, "ebit": 92707000, "ebitda": 154565000, "pretax_income": 54032000, "tax_provision": 18024000, "net_income": 36010000, "net_income_to_common": 36010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361617000, "total_current_assets": 1549735000, "total_assets": 9382740000, "short_term_debt": null, "long_term_debt": 1402953000, "total_debt": 1402953000, "total_liabilities": 3188221000, "total_equity": 6194491000, "shares_outstanding": 435952000, "goodwill_and_intangibles": 41502000 }, "cash_flow": { "operating_cash_flow": 154700881, "capital_expenditure": 34255216, "free_cash_flow": 188956097, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234882, "ticker_id": 657, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92707000", "ebitda": "154565000", "netIncome": "36010000", "grossProfit": "175320000", "depreciation": "None", "totalRevenue": "598458000", "costOfRevenue": "423138000", "interestIncome": "7887000", "incomeBeforeTax": "54032000", "interestExpense": "33555409", "operatingIncome": "101999000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18024000", "reportedCurrency": "CAD", "netInterestIncome": "-35496000", "nonInterestIncome": "None", "operatingExpenses": "73321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61858000", "sellingGeneralAndAdministrative": "65705000", "netIncomeFromContinuingOperations": "36008000" }, "balance": { "goodwill": "None", "inventory": "972683000", "commonStock": "2932796000", "currentDebt": "None", "investments": "None", "totalAssets": "9382740000", "longTermDebt": "1402953000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "41502000", "reportedCurrency": "CAD", "retainedEarnings": "3008665000", "totalLiabilities": "3188221000", "otherCurrentAssets": "42563000", "totalCurrentAssets": "1549735000", "currentLongTermDebt": "None", "longTermInvestments": "3031802000", "shortTermInvestments": "None", "currentNetReceivables": "172872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7833005000", "currentAccountsPayable": "253232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1572559000", "totalShareholderEquity": "6194491000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227924000", "totalCurrentLiabilities": "481156000", "otherNonCurrentLiabilities": "337791000", "totalNonCurrentLiabilities": "2707065000", "cashAndShortTermInvestments": "361617000", "commonStockSharesOutstanding": "435952000", "intangibleAssetsExcludingGoodwill": "41502000", "cashAndCashEquivalentsAtCarryingValue": "361617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26312507", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-66172922", "operatingCashflow": "154700881", "capitalExpenditures": "34255216", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91723309", "cashflowFromInvestment": "-29103050", "stockBasedCompensation": "1716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50096061", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598458000, "cost_of_revenue": 423138000, "gross_profit": 175320000, "research_and_development": 7879000, "selling_general_admin": 65705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92707000, "depreciation_amortisation": 61858000, "ebitda": 154565000, "interest_expense": 33555409, "interest_income": null, "other_non_operating": null, "pretax_income": 54032000, "tax_provision": 18024000, "effective_tax_rate": null, "net_income": 36010000, "net_income_continuing_ops": 36008000, "net_income_to_common": 36010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361617000, "short_term_investments": null, "net_receivables": 172872000, "inventory": 972683000, "other_current_assets": null, "total_current_assets": 1549735000, "net_ppe": null, "goodwill": null, "intangible_assets": 41502000, "goodwill_and_intangibles": 41502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7833005000, "total_assets": 9382740000, "short_term_debt": null, "accounts_payable": 253232000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481156000, "long_term_debt": 1402953000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2707065000, "total_liabilities": 3188221000, "total_debt": 1402953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3008665000, "total_equity": 6194491000, "shares_outstanding": 435952000, "operating_cash_flow": 154700881, "stock_based_compensation": 1716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34255216, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29103050, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91723309, "free_cash_flow": 188956097, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92707000", "ebitda": "154565000", "netIncome": "36010000", "grossProfit": "175320000", "depreciation": "None", "totalRevenue": "598458000", "costOfRevenue": "423138000", "interestIncome": "7887000", "incomeBeforeTax": "54032000", "interestExpense": "33555409", "operatingIncome": "101999000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18024000", "reportedCurrency": "CAD", "netInterestIncome": "-35496000", "nonInterestIncome": "None", "operatingExpenses": "73321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7879000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423138000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61858000", "sellingGeneralAndAdministrative": "65705000", "netIncomeFromContinuingOperations": "36008000" }, "balance": { "goodwill": "None", "inventory": "972683000", "commonStock": "2932796000", "currentDebt": "None", "investments": "None", "totalAssets": "9382740000", "longTermDebt": "1402953000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "41502000", "reportedCurrency": "CAD", "retainedEarnings": "3008665000", "totalLiabilities": "3188221000", "otherCurrentAssets": "42563000", "totalCurrentAssets": "1549735000", "currentLongTermDebt": "None", "longTermInvestments": "3031802000", "shortTermInvestments": "None", "currentNetReceivables": "172872000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7833005000", "currentAccountsPayable": "253232000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1572559000", "totalShareholderEquity": "6194491000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "227924000", "totalCurrentLiabilities": "481156000", "otherNonCurrentLiabilities": "337791000", "totalNonCurrentLiabilities": "2707065000", "cashAndShortTermInvestments": "361617000", "commonStockSharesOutstanding": "435952000", "intangibleAssetsExcludingGoodwill": "41502000", "cashAndCashEquivalentsAtCarryingValue": "361617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26312507", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "CAD", "changeInInventory": "-66172922", "operatingCashflow": "154700881", "capitalExpenditures": "34255216", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91723309", "cashflowFromInvestment": "-29103050", "stockBasedCompensation": "1716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50096061", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 633545000, "cost_of_revenue": 446725000, "gross_profit": 186820000, "ebit": 57044000, "ebitda": 100211000, "pretax_income": 23899000, "tax_provision": 30960000, "net_income": -7056000, "net_income_to_common": -7056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323217000, "total_current_assets": 1470595000, "total_assets": 9503034000, "short_term_debt": 499910000, "long_term_debt": 1032172000, "total_debt": 1532082000, "total_liabilities": 3391135000, "total_equity": 6111869000, "shares_outstanding": 434185000, "goodwill_and_intangibles": 42657000 }, "cash_flow": { "operating_cash_flow": 63157000, "capital_expenditure": 40019000, "free_cash_flow": 103176000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234883, "ticker_id": 657, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57044000", "ebitda": "100211000", "netIncome": "-7056000", "grossProfit": "186820000", "depreciation": "None", "totalRevenue": "633545000", "costOfRevenue": "446725000", "interestIncome": "6323000", "incomeBeforeTax": "23899000", "interestExpense": "29423247", "operatingIncome": "126742000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30960000", "reportedCurrency": "CAD", "netInterestIncome": "-31822000", "nonInterestIncome": "None", "operatingExpenses": "60078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43167000", "sellingGeneralAndAdministrative": "59808000", "netIncomeFromContinuingOperations": "-7061000" }, "balance": { "goodwill": "None", "inventory": "915140000", "commonStock": "2914770000", "currentDebt": "None", "investments": "None", "totalAssets": "9503034000", "longTermDebt": "1032172000", "shortTermDebt": "499910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42657000", "reportedCurrency": "CAD", "retainedEarnings": "2972656000", "totalLiabilities": "3391135000", "otherCurrentAssets": "25470000", "totalCurrentAssets": "1470595000", "currentLongTermDebt": "499910000", "longTermInvestments": "3194120000", "shortTermInvestments": "None", "currentNetReceivables": "206768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8032439000", "currentAccountsPayable": "376713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709157000", "totalShareholderEquity": "6111869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "156313999", "totalCurrentLiabilities": "1032936999", "otherNonCurrentLiabilities": "343258000", "totalNonCurrentLiabilities": "2358198001", "cashAndShortTermInvestments": "323217000", "commonStockSharesOutstanding": "434185000", "intangibleAssetsExcludingGoodwill": "42657000", "cashAndCashEquivalentsAtCarryingValue": "323217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-65294000", "operatingCashflow": "63157000", "capitalExpenditures": "40019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270744000", "cashflowFromInvestment": "-40019000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 633545000, "cost_of_revenue": 446725000, "gross_profit": 186820000, "research_and_development": 9320000, "selling_general_admin": 59808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57044000, "depreciation_amortisation": 43167000, "ebitda": 100211000, "interest_expense": 29423247, "interest_income": null, "other_non_operating": null, "pretax_income": 23899000, "tax_provision": 30960000, "effective_tax_rate": null, "net_income": -7056000, "net_income_continuing_ops": -7061000, "net_income_to_common": -7056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323217000, "short_term_investments": null, "net_receivables": 206768000, "inventory": 915140000, "other_current_assets": null, "total_current_assets": 1470595000, "net_ppe": null, "goodwill": null, "intangible_assets": 42657000, "goodwill_and_intangibles": 42657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8032439000, "total_assets": 9503034000, "short_term_debt": 499910000, "accounts_payable": 376713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032936999, "long_term_debt": 1032172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2358198001, "total_liabilities": 3391135000, "total_debt": 1532082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2972656000, "total_equity": 6111869000, "shares_outstanding": 434185000, "operating_cash_flow": 63157000, "stock_based_compensation": 1288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40019000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270744000, "free_cash_flow": 103176000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57044000", "ebitda": "100211000", "netIncome": "-7056000", "grossProfit": "186820000", "depreciation": "None", "totalRevenue": "633545000", "costOfRevenue": "446725000", "interestIncome": "6323000", "incomeBeforeTax": "23899000", "interestExpense": "29423247", "operatingIncome": "126742000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "30960000", "reportedCurrency": "CAD", "netInterestIncome": "-31822000", "nonInterestIncome": "None", "operatingExpenses": "60078000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "446725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43167000", "sellingGeneralAndAdministrative": "59808000", "netIncomeFromContinuingOperations": "-7061000" }, "balance": { "goodwill": "None", "inventory": "915140000", "commonStock": "2914770000", "currentDebt": "None", "investments": "None", "totalAssets": "9503034000", "longTermDebt": "1032172000", "shortTermDebt": "499910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42657000", "reportedCurrency": "CAD", "retainedEarnings": "2972656000", "totalLiabilities": "3391135000", "otherCurrentAssets": "25470000", "totalCurrentAssets": "1470595000", "currentLongTermDebt": "499910000", "longTermInvestments": "3194120000", "shortTermInvestments": "None", "currentNetReceivables": "206768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8032439000", "currentAccountsPayable": "376713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709157000", "totalShareholderEquity": "6111869000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "156313999", "totalCurrentLiabilities": "1032936999", "otherNonCurrentLiabilities": "343258000", "totalNonCurrentLiabilities": "2358198001", "cashAndShortTermInvestments": "323217000", "commonStockSharesOutstanding": "434185000", "intangibleAssetsExcludingGoodwill": "42657000", "cashAndCashEquivalentsAtCarryingValue": "323217000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "CAD", "changeInInventory": "-65294000", "operatingCashflow": "63157000", "capitalExpenditures": "40019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270744000", "cashflowFromInvestment": "-40019000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 843717000, "cost_of_revenue": 710994000, "gross_profit": 132723000, "ebit": 140927000, "ebitda": 187039000, "pretax_income": 106605000, "tax_provision": 26512000, "net_income": 80106000, "net_income_to_common": 80106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566809000, "total_current_assets": 1841890000, "total_assets": 9934057000, "short_term_debt": 499821000, "long_term_debt": 1284353000, "total_debt": 1784174000, "total_liabilities": 3839748000, "total_equity": 6094305000, "shares_outstanding": 434175752, "goodwill_and_intangibles": 43577000 }, "cash_flow": { "operating_cash_flow": 201279000, "capital_expenditure": 43594000, "free_cash_flow": 244873000, "dividends_paid": 52079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234884, "ticker_id": 657, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140927000", "ebitda": "187039000", "netIncome": "80106000", "grossProfit": "132723000", "depreciation": "None", "totalRevenue": "843717000", "costOfRevenue": "710994000", "interestIncome": "19045000", "incomeBeforeTax": "106605000", "interestExpense": "33419818", "operatingIncome": "17344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26512000", "reportedCurrency": "CAD", "netInterestIncome": "-27522000", "nonInterestIncome": "None", "operatingExpenses": "115379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3847000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46112000", "sellingGeneralAndAdministrative": "58970000", "netIncomeFromContinuingOperations": "80093000" }, "balance": { "goodwill": "None", "inventory": "841613000", "commonStock": "2914165000", "currentDebt": "None", "investments": "None", "totalAssets": "9934057000", "longTermDebt": "1284353000", "shortTermDebt": "499821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43577000", "reportedCurrency": "CAD", "retainedEarnings": "2979743000", "totalLiabilities": "3839748000", "otherCurrentAssets": "159513000", "totalCurrentAssets": "1841890000", "currentLongTermDebt": "499821000", "longTermInvestments": "3786958000", "shortTermInvestments": "0", "currentNetReceivables": "433468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092167000", "currentAccountsPayable": "368847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1784174000", "totalShareholderEquity": "6094305000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296360000", "totalCurrentLiabilities": "1189104000", "otherNonCurrentLiabilities": "343420000", "totalNonCurrentLiabilities": "2650644000", "cashAndShortTermInvestments": "566809000", "commonStockSharesOutstanding": "434175752", "intangibleAssetsExcludingGoodwill": "43577000", "cashAndCashEquivalentsAtCarryingValue": "566809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80093000", "profitLoss": "None", "dividendPayout": "52079000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-82465000", "operatingCashflow": "201279000", "capitalExpenditures": "43594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "748735000", "cashflowFromInvestment": "-3072538000", "stockBasedCompensation": "982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 843717000, "cost_of_revenue": 710994000, "gross_profit": 132723000, "research_and_development": 3847000, "selling_general_admin": 58970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140927000, "depreciation_amortisation": 46112000, "ebitda": 187039000, "interest_expense": 33419818, "interest_income": null, "other_non_operating": null, "pretax_income": 106605000, "tax_provision": 26512000, "effective_tax_rate": null, "net_income": 80106000, "net_income_continuing_ops": 80093000, "net_income_to_common": 80106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566809000, "short_term_investments": 0, "net_receivables": 433468000, "inventory": 841613000, "other_current_assets": null, "total_current_assets": 1841890000, "net_ppe": null, "goodwill": null, "intangible_assets": 43577000, "goodwill_and_intangibles": 43577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8092167000, "total_assets": 9934057000, "short_term_debt": 499821000, "accounts_payable": 368847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1189104000, "long_term_debt": 1284353000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2650644000, "total_liabilities": 3839748000, "total_debt": 1784174000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2979743000, "total_equity": 6094305000, "shares_outstanding": 434175752, "operating_cash_flow": 201279000, "stock_based_compensation": 982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3072538000, "dividends_paid": 52079000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 748735000, "free_cash_flow": 244873000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140927000", "ebitda": "187039000", "netIncome": "80106000", "grossProfit": "132723000", "depreciation": "None", "totalRevenue": "843717000", "costOfRevenue": "710994000", "interestIncome": "19045000", "incomeBeforeTax": "106605000", "interestExpense": "33419818", "operatingIncome": "17344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26512000", "reportedCurrency": "CAD", "netInterestIncome": "-27522000", "nonInterestIncome": "None", "operatingExpenses": "115379000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3847000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46112000", "sellingGeneralAndAdministrative": "58970000", "netIncomeFromContinuingOperations": "80093000" }, "balance": { "goodwill": "None", "inventory": "841613000", "commonStock": "2914165000", "currentDebt": "None", "investments": "None", "totalAssets": "9934057000", "longTermDebt": "1284353000", "shortTermDebt": "499821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43577000", "reportedCurrency": "CAD", "retainedEarnings": "2979743000", "totalLiabilities": "3839748000", "otherCurrentAssets": "159513000", "totalCurrentAssets": "1841890000", "currentLongTermDebt": "499821000", "longTermInvestments": "3786958000", "shortTermInvestments": "0", "currentNetReceivables": "433468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8092167000", "currentAccountsPayable": "368847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1784174000", "totalShareholderEquity": "6094305000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "296360000", "totalCurrentLiabilities": "1189104000", "otherNonCurrentLiabilities": "343420000", "totalNonCurrentLiabilities": "2650644000", "cashAndShortTermInvestments": "566809000", "commonStockSharesOutstanding": "434175752", "intangibleAssetsExcludingGoodwill": "43577000", "cashAndCashEquivalentsAtCarryingValue": "566809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80093000", "profitLoss": "None", "dividendPayout": "52079000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "CAD", "changeInInventory": "-82465000", "operatingCashflow": "201279000", "capitalExpenditures": "43594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "748735000", "cashflowFromInvestment": "-3072538000", "stockBasedCompensation": "982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52079000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46112000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 575079000, "cost_of_revenue": 367302000, "gross_profit": 207777000, "ebit": 126766000, "ebitda": 191615000, "pretax_income": 188630000, "tax_provision": 40563000, "net_income": 148080000, "net_income_to_common": 148080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2667715000, "total_current_assets": 3678978000, "total_assets": 8720210000, "short_term_debt": 499717000, "long_term_debt": 497865000, "total_debt": 997582000, "total_liabilities": 2609313000, "total_equity": 6110880000, "shares_outstanding": 435134000, "goodwill_and_intangibles": 44397000 }, "cash_flow": { "operating_cash_flow": 184787000, "capital_expenditure": 43142000, "free_cash_flow": 227929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234886, "ticker_id": 657, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126766000", "ebitda": "191615000", "netIncome": "148080000", "grossProfit": "207777000", "depreciation": "None", "totalRevenue": "575079000", "costOfRevenue": "367302000", "interestIncome": "65657000", "incomeBeforeTax": "188630000", "interestExpense": "14053571", "operatingIncome": "135536000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "40563000", "reportedCurrency": "CAD", "netInterestIncome": "11026000", "nonInterestIncome": "None", "operatingExpenses": "72241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64849000", "sellingGeneralAndAdministrative": "65510000", "netIncomeFromContinuingOperations": "148067000" }, "balance": { "goodwill": "None", "inventory": "649535000", "commonStock": "2908411000", "currentDebt": "None", "investments": "None", "totalAssets": "8720210000", "longTermDebt": "497865000", "shortTermDebt": "499717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44397000", "reportedCurrency": "CAD", "retainedEarnings": "2977123000", "totalLiabilities": "2609313000", "otherCurrentAssets": "64045000", "totalCurrentAssets": "3678978000", "currentLongTermDebt": "499717000", "longTermInvestments": "194785000", "shortTermInvestments": "0", "currentNetReceivables": "297683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5041232000", "currentAccountsPayable": "261805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3322377000", "shortLongTermDebtTotal": "1128168000", "totalShareholderEquity": "6110880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194848000", "totalCurrentLiabilities": "956370000", "otherNonCurrentLiabilities": "249015000", "totalNonCurrentLiabilities": "1652943000", "cashAndShortTermInvestments": "2667715000", "commonStockSharesOutstanding": "435134000", "intangibleAssetsExcludingGoodwill": "44397000", "cashAndCashEquivalentsAtCarryingValue": "2667715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "84700000", "operatingCashflow": "184787000", "capitalExpenditures": "43142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6726000", "cashflowFromInvestment": "-23635000", "stockBasedCompensation": "949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 575079000, "cost_of_revenue": 367302000, "gross_profit": 207777000, "research_and_development": 7850000, "selling_general_admin": 65510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126766000, "depreciation_amortisation": 64849000, "ebitda": 191615000, "interest_expense": 14053571, "interest_income": null, "other_non_operating": null, "pretax_income": 188630000, "tax_provision": 40563000, "effective_tax_rate": null, "net_income": 148080000, "net_income_continuing_ops": 148067000, "net_income_to_common": 148080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2667715000, "short_term_investments": 0, "net_receivables": 297683000, "inventory": 649535000, "other_current_assets": null, "total_current_assets": 3678978000, "net_ppe": null, "goodwill": null, "intangible_assets": 44397000, "goodwill_and_intangibles": 44397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5041232000, "total_assets": 8720210000, "short_term_debt": 499717000, "accounts_payable": 261805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956370000, "long_term_debt": 497865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1652943000, "total_liabilities": 2609313000, "total_debt": 997582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2977123000, "total_equity": 6110880000, "shares_outstanding": 435134000, "operating_cash_flow": 184787000, "stock_based_compensation": 949000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23635000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6726000, "free_cash_flow": 227929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126766000", "ebitda": "191615000", "netIncome": "148080000", "grossProfit": "207777000", "depreciation": "None", "totalRevenue": "575079000", "costOfRevenue": "367302000", "interestIncome": "65657000", "incomeBeforeTax": "188630000", "interestExpense": "14053571", "operatingIncome": "135536000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "40563000", "reportedCurrency": "CAD", "netInterestIncome": "11026000", "nonInterestIncome": "None", "operatingExpenses": "72241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7850000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64849000", "sellingGeneralAndAdministrative": "65510000", "netIncomeFromContinuingOperations": "148067000" }, "balance": { "goodwill": "None", "inventory": "649535000", "commonStock": "2908411000", "currentDebt": "None", "investments": "None", "totalAssets": "8720210000", "longTermDebt": "497865000", "shortTermDebt": "499717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44397000", "reportedCurrency": "CAD", "retainedEarnings": "2977123000", "totalLiabilities": "2609313000", "otherCurrentAssets": "64045000", "totalCurrentAssets": "3678978000", "currentLongTermDebt": "499717000", "longTermInvestments": "194785000", "shortTermInvestments": "0", "currentNetReceivables": "297683000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5041232000", "currentAccountsPayable": "261805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3322377000", "shortLongTermDebtTotal": "1128168000", "totalShareholderEquity": "6110880000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "194848000", "totalCurrentLiabilities": "956370000", "otherNonCurrentLiabilities": "249015000", "totalNonCurrentLiabilities": "1652943000", "cashAndShortTermInvestments": "2667715000", "commonStockSharesOutstanding": "435134000", "intangibleAssetsExcludingGoodwill": "44397000", "cashAndCashEquivalentsAtCarryingValue": "2667715000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148067000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "84700000", "operatingCashflow": "184787000", "capitalExpenditures": "43142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6726000", "cashflowFromInvestment": "-23635000", "stockBasedCompensation": "949000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "22961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "income_statement": { "revenue": 481987000, "cost_of_revenue": 372014000, "gross_profit": 109973000, "ebit": 55800000, "ebitda": 97652000, "pretax_income": 37051000, "tax_provision": 23358000, "net_income": 13693000, "net_income_to_common": 13693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2453960000, "total_current_assets": 3593614000, "total_assets": 8662771000, "short_term_debt": 499614000, "long_term_debt": 497774000, "total_debt": 997388000, "total_liabilities": 2688546000, "total_equity": 5974219000, "shares_outstanding": 434618000, "goodwill_and_intangibles": 45112000 }, "cash_flow": { "operating_cash_flow": 86914000, "capital_expenditure": 39986000, "free_cash_flow": 126900000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234887, "ticker_id": 657, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:44.105845+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55800000", "ebitda": "97652000", "netIncome": "13693000", "grossProfit": "109973000", "depreciation": "None", "totalRevenue": "481987000", "costOfRevenue": "372014000", "interestIncome": "13495000", "incomeBeforeTax": "37051000", "interestExpense": "14466336", "operatingIncome": "35275000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23358000", "reportedCurrency": "CAD", "netInterestIncome": "8354000", "nonInterestIncome": "None", "operatingExpenses": "74698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5107000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41852000", "sellingGeneralAndAdministrative": "57048000", "netIncomeFromContinuingOperations": "13693000" }, "balance": { "goodwill": "None", "inventory": "766025000", "commonStock": "2897540000", "currentDebt": "None", "investments": "None", "totalAssets": "8662771000", "longTermDebt": "497774000", "shortTermDebt": "499614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45112000", "reportedCurrency": "CAD", "retainedEarnings": "2829044000", "totalLiabilities": "2688546000", "otherCurrentAssets": "78557000", "totalCurrentAssets": "3593614000", "currentLongTermDebt": "499614000", "longTermInvestments": "162752000", "shortTermInvestments": "19444000", "currentNetReceivables": "275628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5069157000", "currentAccountsPayable": "265062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3370921000", "shortLongTermDebtTotal": "1126527000", "totalShareholderEquity": "5974219000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "222704000", "totalCurrentLiabilities": "987380000", "otherNonCurrentLiabilities": "199965000", "totalNonCurrentLiabilities": "1701166000", "cashAndShortTermInvestments": "2453960000", "commonStockSharesOutstanding": "434618000", "intangibleAssetsExcludingGoodwill": "45112000", "cashAndCashEquivalentsAtCarryingValue": "2453960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13693000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-145209000", "operatingCashflow": "86914000", "capitalExpenditures": "39986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14890000", "cashflowFromInvestment": "770278000", "stockBasedCompensation": "912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481987000, "cost_of_revenue": 372014000, "gross_profit": 109973000, "research_and_development": 5107000, "selling_general_admin": 57048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55800000, "depreciation_amortisation": 41852000, "ebitda": 97652000, "interest_expense": 14466336, "interest_income": null, "other_non_operating": null, "pretax_income": 37051000, "tax_provision": 23358000, "effective_tax_rate": null, "net_income": 13693000, "net_income_continuing_ops": 13693000, "net_income_to_common": 13693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2453960000, "short_term_investments": 19444000, "net_receivables": 275628000, "inventory": 766025000, "other_current_assets": null, "total_current_assets": 3593614000, "net_ppe": null, "goodwill": null, "intangible_assets": 45112000, "goodwill_and_intangibles": 45112000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5069157000, "total_assets": 8662771000, "short_term_debt": 499614000, "accounts_payable": 265062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 987380000, "long_term_debt": 497774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1701166000, "total_liabilities": 2688546000, "total_debt": 997388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2829044000, "total_equity": 5974219000, "shares_outstanding": 434618000, "operating_cash_flow": 86914000, "stock_based_compensation": 912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 770278000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14890000, "free_cash_flow": 126900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55800000", "ebitda": "97652000", "netIncome": "13693000", "grossProfit": "109973000", "depreciation": "None", "totalRevenue": "481987000", "costOfRevenue": "372014000", "interestIncome": "13495000", "incomeBeforeTax": "37051000", "interestExpense": "14466336", "operatingIncome": "35275000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "23358000", "reportedCurrency": "CAD", "netInterestIncome": "8354000", "nonInterestIncome": "None", "operatingExpenses": "74698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5107000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41852000", "sellingGeneralAndAdministrative": "57048000", "netIncomeFromContinuingOperations": "13693000" }, "balance": { "goodwill": "None", "inventory": "766025000", "commonStock": "2897540000", "currentDebt": "None", "investments": "None", "totalAssets": "8662771000", "longTermDebt": "497774000", "shortTermDebt": "499614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45112000", "reportedCurrency": "CAD", "retainedEarnings": "2829044000", "totalLiabilities": "2688546000", "otherCurrentAssets": "78557000", "totalCurrentAssets": "3593614000", "currentLongTermDebt": "499614000", "longTermInvestments": "162752000", "shortTermInvestments": "19444000", "currentNetReceivables": "275628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5069157000", "currentAccountsPayable": "265062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3370921000", "shortLongTermDebtTotal": "1126527000", "totalShareholderEquity": "5974219000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "222704000", "totalCurrentLiabilities": "987380000", "otherNonCurrentLiabilities": "199965000", "totalNonCurrentLiabilities": "1701166000", "cashAndShortTermInvestments": "2453960000", "commonStockSharesOutstanding": "434618000", "intangibleAssetsExcludingGoodwill": "45112000", "cashAndCashEquivalentsAtCarryingValue": "2453960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13693000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "-145209000", "operatingCashflow": "86914000", "capitalExpenditures": "39986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14890000", "cashflowFromInvestment": "770278000", "stockBasedCompensation": "912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "14049000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }