{ "ticker": { "uuid": "47a810ce-acf8-4e09-bd97-3bd0ef456867", "symbol": "SARO", "name": "StandardAero, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/47a810ce-acf8-4e09-bd97-3bd0ef456867/", "api_url": "https://sharemaestro.com/factors/api/tickers/47a810ce-acf8-4e09-bd97-3bd0ef456867/" }, "ticker_metadata": { "id": 3501, "uuid": "47a810ce-acf8-4e09-bd97-3bd0ef456867", "symbol": "SARO", "name": "StandardAero, Inc.", "asset_type": "equity", "market_cap": 9521997000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "StandardAero, Inc. provides aerospace engine aftermarket services for fixed and rotary wing aircraft in the United States, Canada, the United Kingdom, Rest of Europe, Asia, and internationally. The company is headquartered in Scottsdale, Arizona.", "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": "47a810ce-acf8-4e09-bd97-3bd0ef456867", "symbol": "SARO", "name": "StandardAero, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/47a810ce-acf8-4e09-bd97-3bd0ef456867/", "api_url": "https://sharemaestro.com/factors/api/tickers/47a810ce-acf8-4e09-bd97-3bd0ef456867/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.01, "value": 0.11, "quality": 0.21, "momentum": 0.15, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 25.61, "market_cap": 8537426430, "pe_ratio": 28.999, "earnings_yield": 0.0345, "ebitda_to_ev": 0.0713, "shareholder_yield": 0, "roe": 0.1095, "piotroski_f_score": 8, "momentum_12_1": -0.1765, "volatility_252d": 0.3157 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:40.747407+00:00", "batch_id": "" }, "size": { "price_close": 25.61, "market_cap": 8537426430, "market_cap_usd": 8537426430, "enterprise_value": 10683985430, "shares_outstanding": 333363000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.999, "pb_ratio": 3.1741, "ptbv_ratio": 11.0663, "ps_ratio": 1.3652, "pcf_ratio": 38.6071, "pfcf_ratio": 27.6114, "ev_ebitda": 14.0193, "ev_ebit": 18.7227, "ev_sales": 1.7084, "ev_fcf": 34.5538, "earnings_yield": 0.0345, "fcf_yield": 0.0289, "price_to_sales": 1.3652, "price_to_book": 3.1741, "price_to_cashflow": 38.6071, "ebitda_to_ev": 0.0713, "sales_yield": 0.5853 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1431, "operating_margin": 0.0912, "net_margin": 0.0471, "ebitda_margin": 0.1219, "fcf_margin": 0.0494, "roe": 0.1095, "roa": 0.0439, "roic": 0.0876, "roc_greenblatt": null, "asset_turnover": 0.9327, "cash_conversion": 1.0503, "accruals_ratio": 0.0109, "sbc_to_revenue": 0.0023, "piotroski_f_score": 8, "altman_z_score": 2.5277, "earnings_stability_5y": 0.8111, "revenue_stability_5y": 0.2116, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1335, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4927, "net_debt_to_ebitda": 2.8167, "debt_to_assets": 0.3335, "interest_coverage": 3.3851, "current_ratio": 2.1228, "quick_ratio": 1.5945, "net_debt": 2146559000, "local_beta": 0.0003, "volatility_252d": 0.3157, "volatility_60d": 0.724, "max_drawdown_12m": -0.256, "risk_adjusted_momentum": -0.5592 }, "growth": { "revenue_growth_1y": 0.1502, "revenue_growth_3y_cagr": 0.1346, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.1626, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1008, "book_value_growth_1y": -0.0261, "revenue_growth": 0.1502, "earnings_growth": 3.1626 }, "momentum": { "price_return_1m": 0.0187, "price_return_3m": -0.1129, "price_return_6m": -0.0358, "price_return_9m": -0.0354, "price_return_12m": -0.1612, "price_return_12m_ex1m": -0.1765, "momentum_6m": -0.0358, "momentum_12m": -0.1612, "momentum_12_1": -0.1765, "distance_from_52w_high": -0.2232, "distance_from_52w_low": 0.044, "relative_strength": -0.2611 }, "raw_ttm": { "revenue_ttm": 6253782000, "gross_profit_ttm": 894763000, "ebit_ttm": 570643000, "ebitda_ttm": 762092000, "net_income_ttm": 294404000, "eps_diluted_ttm": 0.8831, "operating_cash_flow_ttm": 221136000, "capital_expenditure_ttm": 88063000, "fcf_ttm": 309199000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168577000, "cash_and_equivalents": 89173000, "total_current_assets": 3064653000, "total_current_liabilities": 1443687000, "net_ppe": null, "total_assets": 6704773000, "total_debt": 2235732000, "total_equity": 2689724000, "net_working_capital": 1581027000, "book_value_per_share": 8.0685, "retained_earnings": -1205974000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 771482000, "tangible_book_per_share": 2.3142 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 66, "rank_ptbv": 83, "rank_ps": 36, "rank_pcf": 91, "rank_ev_ebitda": 60, "rank_ev_ebit": 66, "rank_earnings_yield": 69, "rank_fcf_yield": 77, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 40, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 89, "rank_fcf_margin": 80, "rank_piotroski": 7, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 75 }, "composites": { "value_composite": 89, "quality_composite": 79, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 93, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 99, "quality_value_composite": 0.152, "os_score": 0.01, "value_percentile": 0.11, "quality_percentile": 0.21, "momentum_percentile": 0.15, "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": 30, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4989, "ticker_id": 3501, "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": "2026-06-07T06:54:40.747407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.61, "market_cap": 8537426430, "market_cap_usd": 8537426430, "enterprise_value": 10683985430, "shares_outstanding": 333363000, "fx_rate_to_usd": null, "pe_ratio": 28.99901642, "pb_ratio": 3.17409014, "ptbv_ratio": 11.06626782, "ps_ratio": 1.36516214, "pcf_ratio": 38.60713059, "pfcf_ratio": 27.61142963, "ev_ebitda": 14.01928564, "ev_ebit": 18.72271355, "ev_sales": 1.70840388, "ev_fcf": 34.55375156, "earnings_yield": 0.03448393, "fcf_yield": 0.02894042, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1430755, "operating_margin": 0.09124766, "net_margin": 0.04707615, "ebitda_margin": 0.12186098, "fcf_margin": 0.04944192, "roe": 0.1094551, "roa": 0.04390961, "roic": 0.08757304, "roc_greenblatt": null, "asset_turnover": 0.93273583, "cash_conversion": 1.05025407, "accruals_ratio": 0.01092774, "sbc_to_revenue": 0.00234258, "debt_to_equity": 1.49273643, "net_debt_to_ebitda": 2.81666649, "debt_to_assets": 0.33345379, "interest_coverage": 3.38505846, "current_ratio": 2.12279601, "quick_ratio": 1.594543, "net_debt": 2146559000, "revenue_growth_1y": 0.1502211, "revenue_growth_3y_cagr": 0.13462284, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.16259933, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10084985, "book_value_growth_1y": -0.02605328, "piotroski_f_score": 8, "altman_z_score": 2.52771317, "earnings_stability_5y": 0.81106, "revenue_stability_5y": 0.211608, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01869531, "price_return_3m": -0.11291999, "price_return_6m": -0.03576807, "price_return_9m": -0.0354049, "price_return_12m": -0.16115296, "price_return_12m_ex1m": -0.17654766, "distance_from_52w_high": -0.22323324, "distance_from_52w_low": 0.04402772, "relative_strength": -0.26111654, "local_beta": 0.0003, "volatility_252d": 0.315691, "volatility_60d": 0.723986, "max_drawdown_12m": -0.25599029, "revenue_ttm": 6253782000, "gross_profit_ttm": 894763000, "ebit_ttm": 570643000, "ebitda_ttm": 762092000, "net_income_ttm": 294404000, "eps_diluted_ttm": 0.8831334, "operating_cash_flow_ttm": 221136000, "capital_expenditure_ttm": 88063000, "fcf_ttm": 309199000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168577000, "cash_and_equivalents": 89173000, "total_current_assets": 3064653000, "total_current_liabilities": 1443687000, "net_ppe": null, "total_assets": 6704773000, "total_debt": 2235732000, "total_equity": 2689724000, "net_working_capital": 1581027000, "book_value_per_share": 8.06845391, "retained_earnings": -1205974000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 771482000, "tangible_book_per_share": 2.31424003, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 69, "rank_pb": 66, "rank_ptbv": 83, "rank_ps": 36, "rank_pcf": 91, "rank_ev_ebitda": 60, "rank_ev_ebit": 66, "rank_earnings_yield": 69, "rank_fcf_yield": 77, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 40, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 89, "rank_fcf_margin": 80, "rank_piotroski": 7, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 75, "value_composite": 89, "quality_composite": 79, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 93, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.61, "os": 0.01, "value": 0.11, "quality": 0.21, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 28.999, "earnings_yield": 0.0345, "shareholder_yield": 0, "roe": 0.1095, "momentum_12_1": -0.1765, "complete_fields": { "id": 4989, "ticker_id": 3501, "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": "2026-06-07T06:54:40.747407+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.61, "market_cap": 8537426430, "market_cap_usd": 8537426430, "enterprise_value": 10683985430, "shares_outstanding": 333363000, "fx_rate_to_usd": null, "pe_ratio": 28.99901642, "pb_ratio": 3.17409014, "ptbv_ratio": 11.06626782, "ps_ratio": 1.36516214, "pcf_ratio": 38.60713059, "pfcf_ratio": 27.61142963, "ev_ebitda": 14.01928564, "ev_ebit": 18.72271355, "ev_sales": 1.70840388, "ev_fcf": 34.55375156, "earnings_yield": 0.03448393, "fcf_yield": 0.02894042, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1430755, "operating_margin": 0.09124766, "net_margin": 0.04707615, "ebitda_margin": 0.12186098, "fcf_margin": 0.04944192, "roe": 0.1094551, "roa": 0.04390961, "roic": 0.08757304, "roc_greenblatt": null, "asset_turnover": 0.93273583, "cash_conversion": 1.05025407, "accruals_ratio": 0.01092774, "sbc_to_revenue": 0.00234258, "debt_to_equity": 1.49273643, "net_debt_to_ebitda": 2.81666649, "debt_to_assets": 0.33345379, "interest_coverage": 3.38505846, "current_ratio": 2.12279601, "quick_ratio": 1.594543, "net_debt": 2146559000, "revenue_growth_1y": 0.1502211, "revenue_growth_3y_cagr": 0.13462284, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.16259933, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10084985, "book_value_growth_1y": -0.02605328, "piotroski_f_score": 8, "altman_z_score": 2.52771317, "earnings_stability_5y": 0.81106, "revenue_stability_5y": 0.211608, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01869531, "price_return_3m": -0.11291999, "price_return_6m": -0.03576807, "price_return_9m": -0.0354049, "price_return_12m": -0.16115296, "price_return_12m_ex1m": -0.17654766, "distance_from_52w_high": -0.22323324, "distance_from_52w_low": 0.04402772, "relative_strength": -0.26111654, "local_beta": 0.0003, "volatility_252d": 0.315691, "volatility_60d": 0.723986, "max_drawdown_12m": -0.25599029, "revenue_ttm": 6253782000, "gross_profit_ttm": 894763000, "ebit_ttm": 570643000, "ebitda_ttm": 762092000, "net_income_ttm": 294404000, "eps_diluted_ttm": 0.8831334, "operating_cash_flow_ttm": 221136000, "capital_expenditure_ttm": 88063000, "fcf_ttm": 309199000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 168577000, "cash_and_equivalents": 89173000, "total_current_assets": 3064653000, "total_current_liabilities": 1443687000, "net_ppe": null, "total_assets": 6704773000, "total_debt": 2235732000, "total_equity": 2689724000, "net_working_capital": 1581027000, "book_value_per_share": 8.06845391, "retained_earnings": -1205974000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 771482000, "tangible_book_per_share": 2.31424003, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 69, "rank_pb": 66, "rank_ptbv": 83, "rank_ps": 36, "rank_pcf": 91, "rank_ev_ebitda": 60, "rank_ev_ebit": 66, "rank_earnings_yield": 69, "rank_fcf_yield": 77, "rank_dividend_yield": 90, "rank_shareholder_yield": 90, "rank_total_yield": 90, "rank_roe": 40, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 89, "rank_fcf_margin": 80, "rank_piotroski": 7, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 30, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 75, "value_composite": 89, "quality_composite": 79, "momentum_composite": 85, "growth_composite": 7, "yield_composite": 93, "svqf_composite": 85, "vc1_composite": 82, "vc2_composite": 88, "vc3_composite": 88, "trending_value_composite": null, "overall_composite": 99, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 89, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 6062513000, "cost_of_revenue": 5165060000, "gross_profit": 897453000, "ebit": 551069000, "ebitda": 744733000, "pretax_income": 376852000, "tax_provision": 99435000, "net_income": 277417000, "net_income_to_common": 277417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289717000, "total_current_assets": 2896459000, "total_assets": 6557411000, "short_term_debt": 45752000, "long_term_debt": 2191161000, "total_debt": 2236913000, "total_liabilities": 3890100000, "total_equity": 2667311000, "shares_outstanding": 334398000, "goodwill_and_intangibles": 1929132000 }, "cash_flow": { "operating_cash_flow": 316705000, "capital_expenditure": 82408000, "free_cash_flow": 399113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326031, "ticker_id": 3501, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "551069000", "ebitda": "744733000", "netIncome": "277417000", "grossProfit": "897453000", "depreciation": "None", "totalRevenue": "6062513000", "costOfRevenue": "5165060000", "interestIncome": "None", "incomeBeforeTax": "376852000", "interestExpense": "174217000", "operatingIncome": "551069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "99435000", "reportedCurrency": "USD", "netInterestIncome": "-174217000", "nonInterestIncome": "None", "operatingExpenses": "346384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5165060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193664000", "sellingGeneralAndAdministrative": "247703000", "netIncomeFromContinuingOperations": "277417000" }, "balance": { "goodwill": "1684255000", "inventory": "827691000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6557411000", "longTermDebt": "2191161000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244877000", "reportedCurrency": "USD", "retainedEarnings": "-1285904000", "totalLiabilities": "3890100000", "otherCurrentAssets": "1124661000", "totalCurrentAssets": "2896459000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660952000", "currentAccountsPayable": "679772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449278000", "totalShareholderEquity": "2667311000", "capitalLeaseObligations": "234673000", "otherCurrentLiabilities": "577266000", "totalCurrentLiabilities": "1316337000", "otherNonCurrentLiabilities": "7261000", "totalNonCurrentLiabilities": "2573763000", "cashAndShortTermInvestments": "289717000", "commonStockSharesOutstanding": "334398000", "intangibleAssetsExcludingGoodwill": "244877000", "cashAndCashEquivalentsAtCarryingValue": "289717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19327000", "operatingCashflow": "316705000", "capitalExpenditures": "82408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25507000", "cashflowFromInvestment": "-106402000", "stockBasedCompensation": "13237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6062513000, "cost_of_revenue": 5165060000, "gross_profit": 897453000, "research_and_development": null, "selling_general_admin": 247703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 551069000, "depreciation_amortisation": 193664000, "ebitda": 744733000, "interest_expense": 174217000, "interest_income": null, "other_non_operating": null, "pretax_income": 376852000, "tax_provision": 99435000, "effective_tax_rate": null, "net_income": 277417000, "net_income_continuing_ops": 277417000, "net_income_to_common": 277417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289717000, "short_term_investments": null, "net_receivables": 654390000, "inventory": 827691000, "other_current_assets": null, "total_current_assets": 2896459000, "net_ppe": null, "goodwill": 1684255000, "intangible_assets": 244877000, "goodwill_and_intangibles": 1929132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3660952000, "total_assets": 6557411000, "short_term_debt": 45752000, "accounts_payable": 679772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1316337000, "long_term_debt": 2191161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2573763000, "total_liabilities": 3890100000, "total_debt": 2236913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1285904000, "total_equity": 2667311000, "shares_outstanding": 334398000, "operating_cash_flow": 316705000, "stock_based_compensation": 13237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25507000, "free_cash_flow": 399113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "551069000", "ebitda": "744733000", "netIncome": "277417000", "grossProfit": "897453000", "depreciation": "None", "totalRevenue": "6062513000", "costOfRevenue": "5165060000", "interestIncome": "None", "incomeBeforeTax": "376852000", "interestExpense": "174217000", "operatingIncome": "551069000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "99435000", "reportedCurrency": "USD", "netInterestIncome": "-174217000", "nonInterestIncome": "None", "operatingExpenses": "346384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5165060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193664000", "sellingGeneralAndAdministrative": "247703000", "netIncomeFromContinuingOperations": "277417000" }, "balance": { "goodwill": "1684255000", "inventory": "827691000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6557411000", "longTermDebt": "2191161000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244877000", "reportedCurrency": "USD", "retainedEarnings": "-1285904000", "totalLiabilities": "3890100000", "otherCurrentAssets": "1124661000", "totalCurrentAssets": "2896459000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660952000", "currentAccountsPayable": "679772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449278000", "totalShareholderEquity": "2667311000", "capitalLeaseObligations": "234673000", "otherCurrentLiabilities": "577266000", "totalCurrentLiabilities": "1316337000", "otherNonCurrentLiabilities": "7261000", "totalNonCurrentLiabilities": "2573763000", "cashAndShortTermInvestments": "289717000", "commonStockSharesOutstanding": "334398000", "intangibleAssetsExcludingGoodwill": "244877000", "cashAndCashEquivalentsAtCarryingValue": "289717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "277417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "19327000", "operatingCashflow": "316705000", "capitalExpenditures": "82408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25507000", "cashflowFromInvestment": "-106402000", "stockBasedCompensation": "13237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "203519000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 5237161000, "cost_of_revenue": 4483000000, "gross_profit": 754161000, "ebit": 364264000, "ebitda": 551344000, "pretax_income": 81757000, "tax_provision": 70783000, "net_income": 10974000, "net_income_to_common": 10974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102581000, "total_current_assets": 2485134000, "total_assets": 6213601000, "short_term_debt": 41112000, "long_term_debt": 2207977000, "total_debt": 2249089000, "total_liabilities": 3840197000, "total_equity": 2373404000, "shares_outstanding": 289799000, "goodwill_and_intangibles": 2982158000 }, "cash_flow": { "operating_cash_flow": 76330000, "capital_expenditure": 123185000, "free_cash_flow": 199515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326036, "ticker_id": 3501, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "364264000", "ebitda": "551344000", "netIncome": "10974000", "grossProfit": "754161000", "depreciation": "None", "totalRevenue": "5237161000", "costOfRevenue": "4483000000", "interestIncome": "None", "incomeBeforeTax": "81757000", "interestExpense": "291672000", "operatingIncome": "403219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70783000", "reportedCurrency": "USD", "netInterestIncome": "-306207000", "nonInterestIncome": "None", "operatingExpenses": "350942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4483000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187080000", "sellingGeneralAndAdministrative": "254092000", "netIncomeFromContinuingOperations": "10974000" }, "balance": { "goodwill": "1685970000", "inventory": "847018000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6213601000", "longTermDebt": "2207977000", "shortTermDebt": "41112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1296188000", "reportedCurrency": "USD", "retainedEarnings": "-1563321000", "totalLiabilities": "3840197000", "otherCurrentAssets": "29707000", "totalCurrentAssets": "2485134000", "currentLongTermDebt": "23449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1505828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728467000", "currentAccountsPayable": "645701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413313000", "totalShareholderEquity": "2373404000", "capitalLeaseObligations": "181887000", "otherCurrentLiabilities": "180051000", "totalCurrentLiabilities": "1273544000", "otherNonCurrentLiabilities": "24628000", "totalNonCurrentLiabilities": "2566653000", "cashAndShortTermInvestments": "102581000", "commonStockSharesOutstanding": "289799000", "intangibleAssetsExcludingGoodwill": "1296188000", "cashAndCashEquivalentsAtCarryingValue": "102581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-138008000", "operatingCashflow": "76330000", "capitalExpenditures": "123185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203756000", "cashflowFromInvestment": "-235446000", "stockBasedCompensation": "17376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5237161000, "cost_of_revenue": 4483000000, "gross_profit": 754161000, "research_and_development": null, "selling_general_admin": 254092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 364264000, "depreciation_amortisation": 187080000, "ebitda": 551344000, "interest_expense": 291672000, "interest_income": null, "other_non_operating": null, "pretax_income": 81757000, "tax_provision": 70783000, "effective_tax_rate": null, "net_income": 10974000, "net_income_continuing_ops": 10974000, "net_income_to_common": 10974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102581000, "short_term_investments": null, "net_receivables": 1505828000, "inventory": 847018000, "other_current_assets": null, "total_current_assets": 2485134000, "net_ppe": null, "goodwill": 1685970000, "intangible_assets": 1296188000, "goodwill_and_intangibles": 2982158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728467000, "total_assets": 6213601000, "short_term_debt": 41112000, "accounts_payable": 645701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1273544000, "long_term_debt": 2207977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2566653000, "total_liabilities": 3840197000, "total_debt": 2249089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1563321000, "total_equity": 2373404000, "shares_outstanding": 289799000, "operating_cash_flow": 76330000, "stock_based_compensation": 17376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123185000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 203756000, "free_cash_flow": 199515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "364264000", "ebitda": "551344000", "netIncome": "10974000", "grossProfit": "754161000", "depreciation": "None", "totalRevenue": "5237161000", "costOfRevenue": "4483000000", "interestIncome": "None", "incomeBeforeTax": "81757000", "interestExpense": "291672000", "operatingIncome": "403219000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70783000", "reportedCurrency": "USD", "netInterestIncome": "-306207000", "nonInterestIncome": "None", "operatingExpenses": "350942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4483000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "187080000", "sellingGeneralAndAdministrative": "254092000", "netIncomeFromContinuingOperations": "10974000" }, "balance": { "goodwill": "1685970000", "inventory": "847018000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6213601000", "longTermDebt": "2207977000", "shortTermDebt": "41112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1296188000", "reportedCurrency": "USD", "retainedEarnings": "-1563321000", "totalLiabilities": "3840197000", "otherCurrentAssets": "29707000", "totalCurrentAssets": "2485134000", "currentLongTermDebt": "23449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1505828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728467000", "currentAccountsPayable": "645701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413313000", "totalShareholderEquity": "2373404000", "capitalLeaseObligations": "181887000", "otherCurrentLiabilities": "180051000", "totalCurrentLiabilities": "1273544000", "otherNonCurrentLiabilities": "24628000", "totalNonCurrentLiabilities": "2566653000", "cashAndShortTermInvestments": "102581000", "commonStockSharesOutstanding": "289799000", "intangibleAssetsExcludingGoodwill": "1296188000", "cashAndCashEquivalentsAtCarryingValue": "102581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10974000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-138008000", "operatingCashflow": "76330000", "capitalExpenditures": "123185000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "203756000", "cashflowFromInvestment": "-235446000", "stockBasedCompensation": "17376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "187080000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 4563284000, "cost_of_revenue": 3928000000, "gross_profit": 635284000, "ebit": 314764000, "ebitda": 511868000, "pretax_income": 5119000, "tax_provision": 40180000, "net_income": -35061000, "net_income_to_common": -35061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57982000, "total_current_assets": 2135770000, "total_assets": 5759402000, "short_term_debt": 43716000, "long_term_debt": 3172108000, "total_debt": 3215824000, "total_liabilities": 4612690000, "total_equity": 1146712000, "shares_outstanding": 334461630, "goodwill_and_intangibles": 2928223000 }, "cash_flow": { "operating_cash_flow": 67893000, "capital_expenditure": 85309000, "free_cash_flow": 153202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326041, "ticker_id": 3501, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "314764000", "ebitda": "511868000", "netIncome": "-35061000", "grossProfit": "635284000", "depreciation": "None", "totalRevenue": "4563284000", "costOfRevenue": "3928000000", "interestIncome": "None", "incomeBeforeTax": "5119000", "interestExpense": "327976000", "operatingIncome": "337358000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40180000", "reportedCurrency": "USD", "netInterestIncome": "-329566000", "nonInterestIncome": "None", "operatingExpenses": "297926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3928000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197104000", "sellingGeneralAndAdministrative": "202766000", "netIncomeFromContinuingOperations": "-35061000" }, "balance": { "goodwill": "1632496000", "inventory": "698797000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5759402000", "longTermDebt": "3172108000", "shortTermDebt": "43716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1295727000", "reportedCurrency": "USD", "retainedEarnings": "-1574295000", "totalLiabilities": "4612690000", "otherCurrentAssets": "39264000", "totalCurrentAssets": "2135770000", "currentLongTermDebt": "26676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1339727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623633000", "currentAccountsPayable": "468625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3375306000", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "176522000", "otherCurrentLiabilities": "192120000", "totalCurrentLiabilities": "1069449000", "otherNonCurrentLiabilities": "26240000", "totalNonCurrentLiabilities": "3543241000", "cashAndShortTermInvestments": "57982000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1295727000", "cashAndCashEquivalentsAtCarryingValue": "57982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-91245000", "operatingCashflow": "67893000", "capitalExpenditures": "85309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14687000", "cashflowFromInvestment": "-112855000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4563284000, "cost_of_revenue": 3928000000, "gross_profit": 635284000, "research_and_development": null, "selling_general_admin": 202766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 314764000, "depreciation_amortisation": 197104000, "ebitda": 511868000, "interest_expense": 327976000, "interest_income": null, "other_non_operating": null, "pretax_income": 5119000, "tax_provision": 40180000, "effective_tax_rate": null, "net_income": -35061000, "net_income_continuing_ops": -35061000, "net_income_to_common": -35061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57982000, "short_term_investments": null, "net_receivables": 1339727000, "inventory": 698797000, "other_current_assets": null, "total_current_assets": 2135770000, "net_ppe": null, "goodwill": 1632496000, "intangible_assets": 1295727000, "goodwill_and_intangibles": 2928223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3623633000, "total_assets": 5759402000, "short_term_debt": 43716000, "accounts_payable": 468625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069449000, "long_term_debt": 3172108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3543241000, "total_liabilities": 4612690000, "total_debt": 3215824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1574295000, "total_equity": 1146712000, "shares_outstanding": 334461630, "operating_cash_flow": 67893000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14687000, "free_cash_flow": 153202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "314764000", "ebitda": "511868000", "netIncome": "-35061000", "grossProfit": "635284000", "depreciation": "None", "totalRevenue": "4563284000", "costOfRevenue": "3928000000", "interestIncome": "None", "incomeBeforeTax": "5119000", "interestExpense": "327976000", "operatingIncome": "337358000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "40180000", "reportedCurrency": "USD", "netInterestIncome": "-329566000", "nonInterestIncome": "None", "operatingExpenses": "297926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3928000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "197104000", "sellingGeneralAndAdministrative": "202766000", "netIncomeFromContinuingOperations": "-35061000" }, "balance": { "goodwill": "1632496000", "inventory": "698797000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5759402000", "longTermDebt": "3172108000", "shortTermDebt": "43716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1295727000", "reportedCurrency": "USD", "retainedEarnings": "-1574295000", "totalLiabilities": "4612690000", "otherCurrentAssets": "39264000", "totalCurrentAssets": "2135770000", "currentLongTermDebt": "26676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1339727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623633000", "currentAccountsPayable": "468625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3375306000", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "176522000", "otherCurrentLiabilities": "192120000", "totalCurrentLiabilities": "1069449000", "otherNonCurrentLiabilities": "26240000", "totalNonCurrentLiabilities": "3543241000", "cashAndShortTermInvestments": "57982000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1295727000", "cashAndCashEquivalentsAtCarryingValue": "57982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35061000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-91245000", "operatingCashflow": "67893000", "capitalExpenditures": "85309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14687000", "cashflowFromInvestment": "-112855000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "197104000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 4150478000, "cost_of_revenue": 3604800000, "gross_profit": 545678000, "ebit": 263914000, "ebitda": 459137000, "pretax_income": 21996000, "tax_provision": 42996000, "net_income": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120065000, "total_current_assets": 2010906000, "total_assets": 5728600000, "short_term_debt": 39641000, "long_term_debt": 3163976000, "total_debt": 3203617000, "total_liabilities": 4529572000, "total_equity": 1199028000, "shares_outstanding": 334461630, "goodwill_and_intangibles": 3001613000 }, "cash_flow": { "operating_cash_flow": 27261000, "capital_expenditure": 44215000, "free_cash_flow": 71476000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326045, "ticker_id": 3501, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "263914000", "ebitda": "459137000", "netIncome": "-21000000", "grossProfit": "545678000", "depreciation": "None", "totalRevenue": "4150478000", "costOfRevenue": "3604800000", "interestIncome": "None", "incomeBeforeTax": "21996000", "interestExpense": "242987000", "operatingIncome": "262632000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42996000", "reportedCurrency": "USD", "netInterestIncome": "-242987000", "nonInterestIncome": "None", "operatingExpenses": "283046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3604800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195223000", "sellingGeneralAndAdministrative": "188101000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "1609517000", "inventory": "605009000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5728600000", "longTermDebt": "3163976000", "shortTermDebt": "39641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1392096000", "reportedCurrency": "USD", "retainedEarnings": "-1539234000", "totalLiabilities": "4529572000", "otherCurrentAssets": "68862000", "totalCurrentAssets": "2010906000", "currentLongTermDebt": "24319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1216970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717694000", "currentAccountsPayable": "503725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3367659000", "totalShareholderEquity": "1199028000", "capitalLeaseObligations": "179364000", "otherCurrentLiabilities": "174101000", "totalCurrentLiabilities": "968807000", "otherNonCurrentLiabilities": "17776000", "totalNonCurrentLiabilities": "3560765000", "cashAndShortTermInvestments": "120065000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1392096000", "cashAndCashEquivalentsAtCarryingValue": "120065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-53052000", "operatingCashflow": "27261000", "capitalExpenditures": "44215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25779000", "cashflowFromInvestment": "-60752000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4150478000, "cost_of_revenue": 3604800000, "gross_profit": 545678000, "research_and_development": null, "selling_general_admin": 188101000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 263914000, "depreciation_amortisation": 195223000, "ebitda": 459137000, "interest_expense": 242987000, "interest_income": null, "other_non_operating": null, "pretax_income": 21996000, "tax_provision": 42996000, "effective_tax_rate": null, "net_income": -21000000, "net_income_continuing_ops": -21000000, "net_income_to_common": -21000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120065000, "short_term_investments": null, "net_receivables": 1216970000, "inventory": 605009000, "other_current_assets": null, "total_current_assets": 2010906000, "net_ppe": null, "goodwill": 1609517000, "intangible_assets": 1392096000, "goodwill_and_intangibles": 3001613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3717694000, "total_assets": 5728600000, "short_term_debt": 39641000, "accounts_payable": 503725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 968807000, "long_term_debt": 3163976000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3560765000, "total_liabilities": 4529572000, "total_debt": 3203617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1539234000, "total_equity": 1199028000, "shares_outstanding": 334461630, "operating_cash_flow": 27261000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25779000, "free_cash_flow": 71476000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "263914000", "ebitda": "459137000", "netIncome": "-21000000", "grossProfit": "545678000", "depreciation": "None", "totalRevenue": "4150478000", "costOfRevenue": "3604800000", "interestIncome": "None", "incomeBeforeTax": "21996000", "interestExpense": "242987000", "operatingIncome": "262632000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42996000", "reportedCurrency": "USD", "netInterestIncome": "-242987000", "nonInterestIncome": "None", "operatingExpenses": "283046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3604800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "195223000", "sellingGeneralAndAdministrative": "188101000", "netIncomeFromContinuingOperations": "-21000000" }, "balance": { "goodwill": "1609517000", "inventory": "605009000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5728600000", "longTermDebt": "3163976000", "shortTermDebt": "39641000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1392096000", "reportedCurrency": "USD", "retainedEarnings": "-1539234000", "totalLiabilities": "4529572000", "otherCurrentAssets": "68862000", "totalCurrentAssets": "2010906000", "currentLongTermDebt": "24319000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1216970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3717694000", "currentAccountsPayable": "503725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3367659000", "totalShareholderEquity": "1199028000", "capitalLeaseObligations": "179364000", "otherCurrentLiabilities": "174101000", "totalCurrentLiabilities": "968807000", "otherNonCurrentLiabilities": "17776000", "totalNonCurrentLiabilities": "3560765000", "cashAndShortTermInvestments": "120065000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1392096000", "cashAndCashEquivalentsAtCarryingValue": "120065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-53052000", "operatingCashflow": "27261000", "capitalExpenditures": "44215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25779000", "cashflowFromInvestment": "-60752000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "195223000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 3479886000, "cost_of_revenue": 3063411000, "gross_profit": 416475000, "ebit": 160500000, "ebitda": 356857000, "pretax_income": -44762000, "tax_provision": -13772000, "net_income": -30712000, "net_income_to_common": -30712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 334461630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 130747000, "capital_expenditure": 65720000, "free_cash_flow": 196467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326046, "ticker_id": 3501, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160500000", "ebitda": "356857000", "netIncome": "-30712000", "grossProfit": "416475000", "depreciation": "None", "totalRevenue": "3479886000", "costOfRevenue": "3063411000", "interestIncome": "None", "incomeBeforeTax": "-44762000", "interestExpense": "205262000", "operatingIncome": "157664000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13772000", "reportedCurrency": "USD", "netInterestIncome": "-205262000", "nonInterestIncome": "None", "operatingExpenses": "258822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3063411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196357000", "sellingGeneralAndAdministrative": "156378000", "netIncomeFromContinuingOperations": "-30990000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-113563000", "operatingCashflow": "130747000", "capitalExpenditures": "65720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233191000", "cashflowFromInvestment": "-294644000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3479886000, "cost_of_revenue": 3063411000, "gross_profit": 416475000, "research_and_development": null, "selling_general_admin": 156378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160500000, "depreciation_amortisation": 196357000, "ebitda": 356857000, "interest_expense": 205262000, "interest_income": null, "other_non_operating": null, "pretax_income": -44762000, "tax_provision": -13772000, "effective_tax_rate": null, "net_income": -30712000, "net_income_continuing_ops": -30990000, "net_income_to_common": -30712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 334461630, "operating_cash_flow": 130747000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 233191000, "free_cash_flow": 196467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "160500000", "ebitda": "356857000", "netIncome": "-30712000", "grossProfit": "416475000", "depreciation": "None", "totalRevenue": "3479886000", "costOfRevenue": "3063411000", "interestIncome": "None", "incomeBeforeTax": "-44762000", "interestExpense": "205262000", "operatingIncome": "157664000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-13772000", "reportedCurrency": "USD", "netInterestIncome": "-205262000", "nonInterestIncome": "None", "operatingExpenses": "258822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3063411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196357000", "sellingGeneralAndAdministrative": "156378000", "netIncomeFromContinuingOperations": "-30990000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-30990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-113563000", "operatingCashflow": "130747000", "capitalExpenditures": "65720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "233191000", "cashflowFromInvestment": "-294644000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196357000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1626857000, "cost_of_revenue": 1411817000, "gross_profit": 215040000, "ebit": 148497000, "ebitda": 194958000, "pretax_income": 104947000, "tax_provision": 25017000, "net_income": 79930000, "net_income_to_common": 79930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89173000, "total_current_assets": 3064653000, "total_assets": 6704773000, "short_term_debt": 49234000, "long_term_debt": 2186498000, "total_debt": 2235732000, "total_liabilities": 4015049000, "total_equity": 2689724000, "shares_outstanding": 333363000, "goodwill_and_intangibles": 1918242000 }, "cash_flow": { "operating_cash_flow": -119555000, "capital_expenditure": 15590000, "free_cash_flow": -103965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326029, "ticker_id": 3501, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148497000", "ebitda": "194958000", "netIncome": "79930000", "grossProfit": "215040000", "depreciation": "None", "totalRevenue": "1626857000", "costOfRevenue": "1411817000", "interestIncome": "None", "incomeBeforeTax": "104947000", "interestExpense": "38151000", "operatingIncome": "148497000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25017000", "reportedCurrency": "USD", "netInterestIncome": "-38151000", "nonInterestIncome": "None", "operatingExpenses": "66543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46461000", "sellingGeneralAndAdministrative": "71942000", "netIncomeFromContinuingOperations": "79930000" }, "balance": { "goodwill": "1684255000", "inventory": "762632000", "commonStock": "3323000", "currentDebt": "None", "investments": "None", "totalAssets": "6704773000", "longTermDebt": "2186498000", "shortTermDebt": "49234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "233987000", "reportedCurrency": "USD", "retainedEarnings": "-1205974000", "totalLiabilities": "4015049000", "otherCurrentAssets": "1332816000", "totalCurrentAssets": "3064653000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3640120000", "currentAccountsPayable": "808938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2453243000", "totalShareholderEquity": "2689724000", "capitalLeaseObligations": "243486000", "otherCurrentLiabilities": "559100000", "totalCurrentLiabilities": "1443687000", "otherNonCurrentLiabilities": "6824000", "totalNonCurrentLiabilities": "2571362000", "cashAndShortTermInvestments": "89173000", "commonStockSharesOutstanding": "333363000", "intangibleAssetsExcludingGoodwill": "233987000", "cashAndCashEquivalentsAtCarryingValue": "89173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "65059000", "operatingCashflow": "-119555000", "capitalExpenditures": "15590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66233999", "cashflowFromInvestment": "-14184000", "stockBasedCompensation": "3458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1626857000, "cost_of_revenue": 1411817000, "gross_profit": 215040000, "research_and_development": null, "selling_general_admin": 71942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148497000, "depreciation_amortisation": 46461000, "ebitda": 194958000, "interest_expense": 38151000, "interest_income": null, "other_non_operating": null, "pretax_income": 104947000, "tax_provision": 25017000, "effective_tax_rate": null, "net_income": 79930000, "net_income_continuing_ops": 79930000, "net_income_to_common": 79930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89173000, "short_term_investments": null, "net_receivables": 880032000, "inventory": 762632000, "other_current_assets": null, "total_current_assets": 3064653000, "net_ppe": null, "goodwill": 1684255000, "intangible_assets": 233987000, "goodwill_and_intangibles": 1918242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3640120000, "total_assets": 6704773000, "short_term_debt": 49234000, "accounts_payable": 808938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1443687000, "long_term_debt": 2186498000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2571362000, "total_liabilities": 4015049000, "total_debt": 2235732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1205974000, "total_equity": 2689724000, "shares_outstanding": 333363000, "operating_cash_flow": -119555000, "stock_based_compensation": 3458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14184000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66233999, "free_cash_flow": -103965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148497000", "ebitda": "194958000", "netIncome": "79930000", "grossProfit": "215040000", "depreciation": "None", "totalRevenue": "1626857000", "costOfRevenue": "1411817000", "interestIncome": "None", "incomeBeforeTax": "104947000", "interestExpense": "38151000", "operatingIncome": "148497000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "25017000", "reportedCurrency": "USD", "netInterestIncome": "-38151000", "nonInterestIncome": "None", "operatingExpenses": "66543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1411817000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46461000", "sellingGeneralAndAdministrative": "71942000", "netIncomeFromContinuingOperations": "79930000" }, "balance": { "goodwill": "1684255000", "inventory": "762632000", "commonStock": "3323000", "currentDebt": "None", "investments": "None", "totalAssets": "6704773000", "longTermDebt": "2186498000", "shortTermDebt": "49234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "233987000", "reportedCurrency": "USD", "retainedEarnings": "-1205974000", "totalLiabilities": "4015049000", "otherCurrentAssets": "1332816000", "totalCurrentAssets": "3064653000", "currentLongTermDebt": "23259000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3640120000", "currentAccountsPayable": "808938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2453243000", "totalShareholderEquity": "2689724000", "capitalLeaseObligations": "243486000", "otherCurrentLiabilities": "559100000", "totalCurrentLiabilities": "1443687000", "otherNonCurrentLiabilities": "6824000", "totalNonCurrentLiabilities": "2571362000", "cashAndShortTermInvestments": "89173000", "commonStockSharesOutstanding": "333363000", "intangibleAssetsExcludingGoodwill": "233987000", "cashAndCashEquivalentsAtCarryingValue": "89173000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79930000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "65059000", "operatingCashflow": "-119555000", "capitalExpenditures": "15590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66233999", "cashflowFromInvestment": "-14184000", "stockBasedCompensation": "3458000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46461000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1600020000, "cost_of_revenue": 1379631000, "gross_profit": 220389000, "ebit": 149234000, "ebitda": 197569000, "pretax_income": 107209000, "tax_provision": 28568000, "net_income": 78641000, "net_income_to_common": 78641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289717000, "total_current_assets": 2896459000, "total_assets": 6557411000, "short_term_debt": 45752000, "long_term_debt": 2191161000, "total_debt": 2236913000, "total_liabilities": 3890100000, "total_equity": 2667311000, "shares_outstanding": 334398000, "goodwill_and_intangibles": 1929132000 }, "cash_flow": { "operating_cash_flow": 323009000, "capital_expenditure": 16078000, "free_cash_flow": 339087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326030, "ticker_id": 3501, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149234000", "ebitda": "197569000", "netIncome": "78641000", "grossProfit": "220389000", "depreciation": "None", "totalRevenue": "1600020000", "costOfRevenue": "1379631000", "interestIncome": "None", "incomeBeforeTax": "107209000", "interestExpense": "42025000", "operatingIncome": "149234000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28568000", "reportedCurrency": "USD", "netInterestIncome": "-42025000", "nonInterestIncome": "None", "operatingExpenses": "71155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1379631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48335000", "sellingGeneralAndAdministrative": "46282000", "netIncomeFromContinuingOperations": "78641000" }, "balance": { "goodwill": "1684255000", "inventory": "827691000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6557411000", "longTermDebt": "2191161000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244877000", "reportedCurrency": "USD", "retainedEarnings": "-1285904000", "totalLiabilities": "3890100000", "otherCurrentAssets": "1124661000", "totalCurrentAssets": "2896459000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660952000", "currentAccountsPayable": "679772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449278000", "totalShareholderEquity": "2667311000", "capitalLeaseObligations": "234673000", "otherCurrentLiabilities": "577266000", "totalCurrentLiabilities": "1316337000", "otherNonCurrentLiabilities": "7261000", "totalNonCurrentLiabilities": "2573763000", "cashAndShortTermInvestments": "289717000", "commonStockSharesOutstanding": "334398000", "intangibleAssetsExcludingGoodwill": "244877000", "cashAndCashEquivalentsAtCarryingValue": "289717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "129040000", "operatingCashflow": "323009000", "capitalExpenditures": "16078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116431000", "cashflowFromInvestment": "-15295000", "stockBasedCompensation": "3220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1600020000, "cost_of_revenue": 1379631000, "gross_profit": 220389000, "research_and_development": null, "selling_general_admin": 46282000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149234000, "depreciation_amortisation": 48335000, "ebitda": 197569000, "interest_expense": 42025000, "interest_income": null, "other_non_operating": null, "pretax_income": 107209000, "tax_provision": 28568000, "effective_tax_rate": null, "net_income": 78641000, "net_income_continuing_ops": 78641000, "net_income_to_common": 78641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289717000, "short_term_investments": null, "net_receivables": 654390000, "inventory": 827691000, "other_current_assets": null, "total_current_assets": 2896459000, "net_ppe": null, "goodwill": 1684255000, "intangible_assets": 244877000, "goodwill_and_intangibles": 1929132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3660952000, "total_assets": 6557411000, "short_term_debt": 45752000, "accounts_payable": 679772000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1316337000, "long_term_debt": 2191161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2573763000, "total_liabilities": 3890100000, "total_debt": 2236913000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1285904000, "total_equity": 2667311000, "shares_outstanding": 334398000, "operating_cash_flow": 323009000, "stock_based_compensation": 3220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116431000, "free_cash_flow": 339087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149234000", "ebitda": "197569000", "netIncome": "78641000", "grossProfit": "220389000", "depreciation": "None", "totalRevenue": "1600020000", "costOfRevenue": "1379631000", "interestIncome": "None", "incomeBeforeTax": "107209000", "interestExpense": "42025000", "operatingIncome": "149234000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "28568000", "reportedCurrency": "USD", "netInterestIncome": "-42025000", "nonInterestIncome": "None", "operatingExpenses": "71155000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1379631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48335000", "sellingGeneralAndAdministrative": "46282000", "netIncomeFromContinuingOperations": "78641000" }, "balance": { "goodwill": "1684255000", "inventory": "827691000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6557411000", "longTermDebt": "2191161000", "shortTermDebt": "45752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244877000", "reportedCurrency": "USD", "retainedEarnings": "-1285904000", "totalLiabilities": "3890100000", "otherCurrentAssets": "1124661000", "totalCurrentAssets": "2896459000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "654390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3660952000", "currentAccountsPayable": "679772000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2449278000", "totalShareholderEquity": "2667311000", "capitalLeaseObligations": "234673000", "otherCurrentLiabilities": "577266000", "totalCurrentLiabilities": "1316337000", "otherNonCurrentLiabilities": "7261000", "totalNonCurrentLiabilities": "2573763000", "cashAndShortTermInvestments": "289717000", "commonStockSharesOutstanding": "334398000", "intangibleAssetsExcludingGoodwill": "244877000", "cashAndCashEquivalentsAtCarryingValue": "289717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "129040000", "operatingCashflow": "323009000", "capitalExpenditures": "16078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116431000", "cashflowFromInvestment": "-15295000", "stockBasedCompensation": "3220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47204000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1497962000, "cost_of_revenue": 1274803000, "gross_profit": 223159000, "ebit": 137342000, "ebitda": 185448000, "pretax_income": 92776000, "tax_provision": 24656000, "net_income": 68120000, "net_income_to_common": 68120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97503000, "total_current_assets": 2961278000, "total_assets": 6649257000, "short_term_debt": 44045000, "long_term_debt": 2305360000, "total_debt": 2349405000, "total_liabilities": 4064309000, "total_equity": 2584948000, "shares_outstanding": 334407000, "goodwill_and_intangibles": 2882410000 }, "cash_flow": { "operating_cash_flow": 14799000, "capital_expenditure": 19471000, "free_cash_flow": 34270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326032, "ticker_id": 3501, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137342000", "ebitda": "185448000", "netIncome": "68120000", "grossProfit": "223159000", "depreciation": "None", "totalRevenue": "1497962000", "costOfRevenue": "1274803000", "interestIncome": "None", "incomeBeforeTax": "92776000", "interestExpense": "44566000", "operatingIncome": "137342000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24656000", "reportedCurrency": "USD", "netInterestIncome": "-44566000", "nonInterestIncome": "None", "operatingExpenses": "85817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48106000", "sellingGeneralAndAdministrative": "60944000", "netIncomeFromContinuingOperations": "68120000" }, "balance": { "goodwill": "1684255000", "inventory": "956731000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6649257000", "longTermDebt": "2305360000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1198155000", "reportedCurrency": "USD", "retainedEarnings": "-1364545000", "totalLiabilities": "4064309000", "otherCurrentAssets": "50292000", "totalCurrentAssets": "2961278000", "currentLongTermDebt": "23482000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1856752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3687979000", "currentAccountsPayable": "711693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2560830000", "totalShareholderEquity": "2584948000", "capitalLeaseObligations": "231988000", "otherCurrentLiabilities": "174228000", "totalCurrentLiabilities": "1358624000", "otherNonCurrentLiabilities": "18614000", "totalNonCurrentLiabilities": "2705685000", "cashAndShortTermInvestments": "97503000", "commonStockSharesOutstanding": "334407000", "intangibleAssetsExcludingGoodwill": "1198155000", "cashAndCashEquivalentsAtCarryingValue": "97503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-105134000", "operatingCashflow": "14799000", "capitalExpenditures": "19471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9210000", "cashflowFromInvestment": "-18736000", "stockBasedCompensation": "4142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1497962000, "cost_of_revenue": 1274803000, "gross_profit": 223159000, "research_and_development": null, "selling_general_admin": 60944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137342000, "depreciation_amortisation": 48106000, "ebitda": 185448000, "interest_expense": 44566000, "interest_income": null, "other_non_operating": null, "pretax_income": 92776000, "tax_provision": 24656000, "effective_tax_rate": null, "net_income": 68120000, "net_income_continuing_ops": 68120000, "net_income_to_common": 68120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97503000, "short_term_investments": null, "net_receivables": 1856752000, "inventory": 956731000, "other_current_assets": null, "total_current_assets": 2961278000, "net_ppe": null, "goodwill": 1684255000, "intangible_assets": 1198155000, "goodwill_and_intangibles": 2882410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3687979000, "total_assets": 6649257000, "short_term_debt": 44045000, "accounts_payable": 711693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1358624000, "long_term_debt": 2305360000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2705685000, "total_liabilities": 4064309000, "total_debt": 2349405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1364545000, "total_equity": 2584948000, "shares_outstanding": 334407000, "operating_cash_flow": 14799000, "stock_based_compensation": 4142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19471000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18736000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9210000, "free_cash_flow": 34270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137342000", "ebitda": "185448000", "netIncome": "68120000", "grossProfit": "223159000", "depreciation": "None", "totalRevenue": "1497962000", "costOfRevenue": "1274803000", "interestIncome": "None", "incomeBeforeTax": "92776000", "interestExpense": "44566000", "operatingIncome": "137342000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "24656000", "reportedCurrency": "USD", "netInterestIncome": "-44566000", "nonInterestIncome": "None", "operatingExpenses": "85817000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1274803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48106000", "sellingGeneralAndAdministrative": "60944000", "netIncomeFromContinuingOperations": "68120000" }, "balance": { "goodwill": "1684255000", "inventory": "956731000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6649257000", "longTermDebt": "2305360000", "shortTermDebt": "44045000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1198155000", "reportedCurrency": "USD", "retainedEarnings": "-1364545000", "totalLiabilities": "4064309000", "otherCurrentAssets": "50292000", "totalCurrentAssets": "2961278000", "currentLongTermDebt": "23482000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1856752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3687979000", "currentAccountsPayable": "711693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2560830000", "totalShareholderEquity": "2584948000", "capitalLeaseObligations": "231988000", "otherCurrentLiabilities": "174228000", "totalCurrentLiabilities": "1358624000", "otherNonCurrentLiabilities": "18614000", "totalNonCurrentLiabilities": "2705685000", "cashAndShortTermInvestments": "97503000", "commonStockSharesOutstanding": "334407000", "intangibleAssetsExcludingGoodwill": "1198155000", "cashAndCashEquivalentsAtCarryingValue": "97503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-105134000", "operatingCashflow": "14799000", "capitalExpenditures": "19471000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9210000", "cashflowFromInvestment": "-18736000", "stockBasedCompensation": "4142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48106000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1528943000, "cost_of_revenue": 1292768000, "gross_profit": 236175000, "ebit": 135570000, "ebitda": 184117000, "pretax_income": 91735000, "tax_provision": 24022000, "net_income": 67713000, "net_income_to_common": 67713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91513000, "total_current_assets": 2769014000, "total_assets": 6482711000, "short_term_debt": 43238000, "long_term_debt": 2295131000, "total_debt": 2338369000, "total_liabilities": 3969428000, "total_equity": 2513283000, "shares_outstanding": 334300000, "goodwill_and_intangibles": 2915475000 }, "cash_flow": { "operating_cash_flow": 2883000, "capital_expenditure": 36924000, "free_cash_flow": 39807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326033, "ticker_id": 3501, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "135570000", "ebitda": "184117000", "netIncome": "67713000", "grossProfit": "236175000", "depreciation": "None", "totalRevenue": "1528943000", "costOfRevenue": "1292768000", "interestIncome": "None", "incomeBeforeTax": "91735000", "interestExpense": "43835000", "operatingIncome": "135570000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24022000", "reportedCurrency": "USD", "netInterestIncome": "-43835000", "nonInterestIncome": "None", "operatingExpenses": "100605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48547000", "sellingGeneralAndAdministrative": "76002000", "netIncomeFromContinuingOperations": "67713000" }, "balance": { "goodwill": "1684287000", "inventory": "851597000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6482711000", "longTermDebt": "2295131000", "shortTermDebt": "43238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1231188000", "reportedCurrency": "USD", "retainedEarnings": "-1432665000", "totalLiabilities": "3969428000", "otherCurrentAssets": "56759000", "totalCurrentAssets": "2769014000", "currentLongTermDebt": "23461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1769145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713697000", "currentAccountsPayable": "643728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2546764000", "totalShareholderEquity": "2513283000", "capitalLeaseObligations": "228172000", "otherCurrentLiabilities": "175773000", "totalCurrentLiabilities": "1285227000", "otherNonCurrentLiabilities": "20884000", "totalNonCurrentLiabilities": "2684201000", "cashAndShortTermInvestments": "91513000", "commonStockSharesOutstanding": "334300000", "intangibleAssetsExcludingGoodwill": "1231188000", "cashAndCashEquivalentsAtCarryingValue": "91513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "24245000", "operatingCashflow": "2883000", "capitalExpenditures": "36924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20720000", "cashflowFromInvestment": "-32301000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48547000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1528943000, "cost_of_revenue": 1292768000, "gross_profit": 236175000, "research_and_development": null, "selling_general_admin": 76002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 135570000, "depreciation_amortisation": 48547000, "ebitda": 184117000, "interest_expense": 43835000, "interest_income": null, "other_non_operating": null, "pretax_income": 91735000, "tax_provision": 24022000, "effective_tax_rate": null, "net_income": 67713000, "net_income_continuing_ops": 67713000, "net_income_to_common": 67713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91513000, "short_term_investments": null, "net_receivables": 1769145000, "inventory": 851597000, "other_current_assets": null, "total_current_assets": 2769014000, "net_ppe": null, "goodwill": 1684287000, "intangible_assets": 1231188000, "goodwill_and_intangibles": 2915475000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3713697000, "total_assets": 6482711000, "short_term_debt": 43238000, "accounts_payable": 643728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1285227000, "long_term_debt": 2295131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2684201000, "total_liabilities": 3969428000, "total_debt": 2338369000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1432665000, "total_equity": 2513283000, "shares_outstanding": 334300000, "operating_cash_flow": 2883000, "stock_based_compensation": 3830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20720000, "free_cash_flow": 39807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "135570000", "ebitda": "184117000", "netIncome": "67713000", "grossProfit": "236175000", "depreciation": "None", "totalRevenue": "1528943000", "costOfRevenue": "1292768000", "interestIncome": "None", "incomeBeforeTax": "91735000", "interestExpense": "43835000", "operatingIncome": "135570000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24022000", "reportedCurrency": "USD", "netInterestIncome": "-43835000", "nonInterestIncome": "None", "operatingExpenses": "100605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1292768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48547000", "sellingGeneralAndAdministrative": "76002000", "netIncomeFromContinuingOperations": "67713000" }, "balance": { "goodwill": "1684287000", "inventory": "851597000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6482711000", "longTermDebt": "2295131000", "shortTermDebt": "43238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1231188000", "reportedCurrency": "USD", "retainedEarnings": "-1432665000", "totalLiabilities": "3969428000", "otherCurrentAssets": "56759000", "totalCurrentAssets": "2769014000", "currentLongTermDebt": "23461000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1769145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3713697000", "currentAccountsPayable": "643728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2546764000", "totalShareholderEquity": "2513283000", "capitalLeaseObligations": "228172000", "otherCurrentLiabilities": "175773000", "totalCurrentLiabilities": "1285227000", "otherNonCurrentLiabilities": "20884000", "totalNonCurrentLiabilities": "2684201000", "cashAndShortTermInvestments": "91513000", "commonStockSharesOutstanding": "334300000", "intangibleAssetsExcludingGoodwill": "1231188000", "cashAndCashEquivalentsAtCarryingValue": "91513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "24245000", "operatingCashflow": "2883000", "capitalExpenditures": "36924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20720000", "cashflowFromInvestment": "-32301000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48547000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1435588000, "cost_of_revenue": 1217858000, "gross_profit": 217730000, "ebit": 128923000, "ebitda": 177599000, "pretax_income": 85132000, "tax_provision": 22189000, "net_income": 62943000, "net_income_to_common": 62943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140818000, "total_current_assets": 2794562000, "total_assets": 6496074000, "short_term_debt": 40496000, "long_term_debt": 2313520000, "total_debt": 2354016000, "total_liabilities": 4058106000, "total_equity": 2437968000, "shares_outstanding": 334162000, "goodwill_and_intangibles": 2949070000 }, "cash_flow": { "operating_cash_flow": -23986000, "capital_expenditure": 40338000, "free_cash_flow": 16352000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326034, "ticker_id": 3501, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "128923000", "ebitda": "177599000", "netIncome": "62943000", "grossProfit": "217730000", "depreciation": "None", "totalRevenue": "1435588000", "costOfRevenue": "1217858000", "interestIncome": "None", "incomeBeforeTax": "85132000", "interestExpense": "43791000", "operatingIncome": "128923000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22189000", "reportedCurrency": "USD", "netInterestIncome": "-43791000", "nonInterestIncome": "None", "operatingExpenses": "88807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48676000", "sellingGeneralAndAdministrative": "64475000", "netIncomeFromContinuingOperations": "62943000" }, "balance": { "goodwill": "1685204000", "inventory": "875842000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6496074000", "longTermDebt": "2313520000", "shortTermDebt": "40496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1263866000", "reportedCurrency": "USD", "retainedEarnings": "-1500378000", "totalLiabilities": "4058106000", "otherCurrentAssets": "51969000", "totalCurrentAssets": "2794562000", "currentLongTermDebt": "23493000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3701512000", "currentAccountsPayable": "738930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515806000", "totalShareholderEquity": "2437968000", "capitalLeaseObligations": "178793000", "otherCurrentLiabilities": "197958000", "totalCurrentLiabilities": "1396045000", "otherNonCurrentLiabilities": "22809000", "totalNonCurrentLiabilities": "2662061000", "cashAndShortTermInvestments": "140818000", "commonStockSharesOutstanding": "334162000", "intangibleAssetsExcludingGoodwill": "1263866000", "cashAndCashEquivalentsAtCarryingValue": "140818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28824000", "operatingCashflow": "-23986000", "capitalExpenditures": "40338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102434000", "cashflowFromInvestment": "-40070000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1435588000, "cost_of_revenue": 1217858000, "gross_profit": 217730000, "research_and_development": null, "selling_general_admin": 64475000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 128923000, "depreciation_amortisation": 48676000, "ebitda": 177599000, "interest_expense": 43791000, "interest_income": null, "other_non_operating": null, "pretax_income": 85132000, "tax_provision": 22189000, "effective_tax_rate": null, "net_income": 62943000, "net_income_continuing_ops": 62943000, "net_income_to_common": 62943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140818000, "short_term_investments": null, "net_receivables": 1725933000, "inventory": 875842000, "other_current_assets": null, "total_current_assets": 2794562000, "net_ppe": null, "goodwill": 1685204000, "intangible_assets": 1263866000, "goodwill_and_intangibles": 2949070000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3701512000, "total_assets": 6496074000, "short_term_debt": 40496000, "accounts_payable": 738930000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1396045000, "long_term_debt": 2313520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2662061000, "total_liabilities": 4058106000, "total_debt": 2354016000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1500378000, "total_equity": 2437968000, "shares_outstanding": 334162000, "operating_cash_flow": -23986000, "stock_based_compensation": 2045000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40338000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102434000, "free_cash_flow": 16352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "128923000", "ebitda": "177599000", "netIncome": "62943000", "grossProfit": "217730000", "depreciation": "None", "totalRevenue": "1435588000", "costOfRevenue": "1217858000", "interestIncome": "None", "incomeBeforeTax": "85132000", "interestExpense": "43791000", "operatingIncome": "128923000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "22189000", "reportedCurrency": "USD", "netInterestIncome": "-43791000", "nonInterestIncome": "None", "operatingExpenses": "88807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1217858000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48676000", "sellingGeneralAndAdministrative": "64475000", "netIncomeFromContinuingOperations": "62943000" }, "balance": { "goodwill": "1685204000", "inventory": "875842000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6496074000", "longTermDebt": "2313520000", "shortTermDebt": "40496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1263866000", "reportedCurrency": "USD", "retainedEarnings": "-1500378000", "totalLiabilities": "4058106000", "otherCurrentAssets": "51969000", "totalCurrentAssets": "2794562000", "currentLongTermDebt": "23493000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1725933000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3701512000", "currentAccountsPayable": "738930000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2515806000", "totalShareholderEquity": "2437968000", "capitalLeaseObligations": "178793000", "otherCurrentLiabilities": "197958000", "totalCurrentLiabilities": "1396045000", "otherNonCurrentLiabilities": "22809000", "totalNonCurrentLiabilities": "2662061000", "cashAndShortTermInvestments": "140818000", "commonStockSharesOutstanding": "334162000", "intangibleAssetsExcludingGoodwill": "1263866000", "cashAndCashEquivalentsAtCarryingValue": "140818000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62943000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28824000", "operatingCashflow": "-23986000", "capitalExpenditures": "40338000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102434000", "cashflowFromInvestment": "-40070000", "stockBasedCompensation": "2045000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48676000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1409613000, "cost_of_revenue": 1207700000, "gross_profit": 201913000, "ebit": 65651000, "ebitda": 112710000, "pretax_income": 18640000, "tax_provision": 32693000, "net_income": -14053000, "net_income_to_common": -14053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102581000, "total_current_assets": 2485134000, "total_assets": 6213601000, "short_term_debt": 41112000, "long_term_debt": 2207977000, "total_debt": 2249089000, "total_liabilities": 3840197000, "total_equity": 2373404000, "shares_outstanding": 327280000, "goodwill_and_intangibles": 2982158000 }, "cash_flow": { "operating_cash_flow": 108349000, "capital_expenditure": 52549000, "free_cash_flow": 160898000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326035, "ticker_id": 3501, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65651000", "ebitda": "112710000", "netIncome": "-14053000", "grossProfit": "201913000", "depreciation": "None", "totalRevenue": "1409613000", "costOfRevenue": "1207700000", "interestIncome": "None", "incomeBeforeTax": "18640000", "interestExpense": "47011000", "operatingIncome": "94588000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32693000", "reportedCurrency": "USD", "netInterestIncome": "-64270000", "nonInterestIncome": "None", "operatingExpenses": "107325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47059000", "sellingGeneralAndAdministrative": "82348000", "netIncomeFromContinuingOperations": "-14053000" }, "balance": { "goodwill": "1685970000", "inventory": "847018000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6213601000", "longTermDebt": "2207977000", "shortTermDebt": "41112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1296188000", "reportedCurrency": "USD", "retainedEarnings": "-1563321000", "totalLiabilities": "3840197000", "otherCurrentAssets": "29707000", "totalCurrentAssets": "2485134000", "currentLongTermDebt": "23449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1505828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728467000", "currentAccountsPayable": "645701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413313000", "totalShareholderEquity": "2373404000", "capitalLeaseObligations": "181887000", "otherCurrentLiabilities": "180051000", "totalCurrentLiabilities": "1273544000", "otherNonCurrentLiabilities": "24628000", "totalNonCurrentLiabilities": "2566653000", "cashAndShortTermInvestments": "102581000", "commonStockSharesOutstanding": "327280000", "intangibleAssetsExcludingGoodwill": "1296188000", "cashAndCashEquivalentsAtCarryingValue": "102581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-68571000", "operatingCashflow": "108349000", "capitalExpenditures": "52549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5355000", "cashflowFromInvestment": "-51307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1409613000, "cost_of_revenue": 1207700000, "gross_profit": 201913000, "research_and_development": null, "selling_general_admin": 82348000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65651000, "depreciation_amortisation": 47059000, "ebitda": 112710000, "interest_expense": 47011000, "interest_income": null, "other_non_operating": null, "pretax_income": 18640000, "tax_provision": 32693000, "effective_tax_rate": null, "net_income": -14053000, "net_income_continuing_ops": -14053000, "net_income_to_common": -14053000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102581000, "short_term_investments": null, "net_receivables": 1505828000, "inventory": 847018000, "other_current_assets": null, "total_current_assets": 2485134000, "net_ppe": null, "goodwill": 1685970000, "intangible_assets": 1296188000, "goodwill_and_intangibles": 2982158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3728467000, "total_assets": 6213601000, "short_term_debt": 41112000, "accounts_payable": 645701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1273544000, "long_term_debt": 2207977000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2566653000, "total_liabilities": 3840197000, "total_debt": 2249089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1563321000, "total_equity": 2373404000, "shares_outstanding": 327280000, "operating_cash_flow": 108349000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51307000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5355000, "free_cash_flow": 160898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65651000", "ebitda": "112710000", "netIncome": "-14053000", "grossProfit": "201913000", "depreciation": "None", "totalRevenue": "1409613000", "costOfRevenue": "1207700000", "interestIncome": "None", "incomeBeforeTax": "18640000", "interestExpense": "47011000", "operatingIncome": "94588000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "32693000", "reportedCurrency": "USD", "netInterestIncome": "-64270000", "nonInterestIncome": "None", "operatingExpenses": "107325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1207700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47059000", "sellingGeneralAndAdministrative": "82348000", "netIncomeFromContinuingOperations": "-14053000" }, "balance": { "goodwill": "1685970000", "inventory": "847018000", "commonStock": "3345000", "currentDebt": "None", "investments": "None", "totalAssets": "6213601000", "longTermDebt": "2207977000", "shortTermDebt": "41112000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1296188000", "reportedCurrency": "USD", "retainedEarnings": "-1563321000", "totalLiabilities": "3840197000", "otherCurrentAssets": "29707000", "totalCurrentAssets": "2485134000", "currentLongTermDebt": "23449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1505828000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3728467000", "currentAccountsPayable": "645701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2413313000", "totalShareholderEquity": "2373404000", "capitalLeaseObligations": "181887000", "otherCurrentLiabilities": "180051000", "totalCurrentLiabilities": "1273544000", "otherNonCurrentLiabilities": "24628000", "totalNonCurrentLiabilities": "2566653000", "cashAndShortTermInvestments": "102581000", "commonStockSharesOutstanding": "327280000", "intangibleAssetsExcludingGoodwill": "1296188000", "cashAndCashEquivalentsAtCarryingValue": "102581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14053000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-68571000", "operatingCashflow": "108349000", "capitalExpenditures": "52549000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5355000", "cashflowFromInvestment": "-51307000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47059000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1244627000, "cost_of_revenue": 1058396000, "gross_profit": 186231000, "ebit": 96545000, "ebitda": 143690000, "pretax_income": 16647000, "tax_provision": 211000, "net_income": 16436000, "net_income_to_common": 16436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51265000, "total_current_assets": 2358507000, "total_assets": 6059146000, "short_term_debt": 49361000, "long_term_debt": 3391411000, "total_debt": 3440772000, "total_liabilities": 4895284000, "total_equity": 1163862000, "shares_outstanding": 334461630, "goodwill_and_intangibles": 2964183000 }, "cash_flow": { "operating_cash_flow": -13865000, "capital_expenditure": 25321000, "free_cash_flow": 11456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326037, "ticker_id": 3501, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96545000", "ebitda": "143690000", "netIncome": "16436000", "grossProfit": "186231000", "depreciation": "None", "totalRevenue": "1244627000", "costOfRevenue": "1058396000", "interestIncome": "None", "incomeBeforeTax": "16647000", "interestExpense": "77708000", "operatingIncome": "98048000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-81401000", "nonInterestIncome": "None", "operatingExpenses": "88183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1058396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47145000", "sellingGeneralAndAdministrative": "62895000", "netIncomeFromContinuingOperations": "16436000" }, "balance": { "goodwill": "1685923000", "inventory": "778447000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "6059146000", "longTermDebt": "3391411000", "shortTermDebt": "49361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1278260000", "reportedCurrency": "USD", "retainedEarnings": "-1549268000", "totalLiabilities": "4895284000", "otherCurrentAssets": "44161000", "totalCurrentAssets": "2358507000", "currentLongTermDebt": "30609000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1484634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3700639000", "currentAccountsPayable": "552615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3611128000", "totalShareholderEquity": "1163862000", "capitalLeaseObligations": "189108000", "otherCurrentLiabilities": "191520000", "totalCurrentLiabilities": "1118922000", "otherNonCurrentLiabilities": "28772000", "totalNonCurrentLiabilities": "3776362000", "cashAndShortTermInvestments": "51265000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1278260000", "cashAndCashEquivalentsAtCarryingValue": "51265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-59992000", "operatingCashflow": "-13865000", "capitalExpenditures": "25321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143199000", "cashflowFromInvestment": "-139363000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1244627000, "cost_of_revenue": 1058396000, "gross_profit": 186231000, "research_and_development": null, "selling_general_admin": 62895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96545000, "depreciation_amortisation": 47145000, "ebitda": 143690000, "interest_expense": 77708000, "interest_income": null, "other_non_operating": null, "pretax_income": 16647000, "tax_provision": 211000, "effective_tax_rate": null, "net_income": 16436000, "net_income_continuing_ops": 16436000, "net_income_to_common": 16436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51265000, "short_term_investments": null, "net_receivables": 1484634000, "inventory": 778447000, "other_current_assets": null, "total_current_assets": 2358507000, "net_ppe": null, "goodwill": 1685923000, "intangible_assets": 1278260000, "goodwill_and_intangibles": 2964183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3700639000, "total_assets": 6059146000, "short_term_debt": 49361000, "accounts_payable": 552615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1118922000, "long_term_debt": 3391411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3776362000, "total_liabilities": 4895284000, "total_debt": 3440772000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1549268000, "total_equity": 1163862000, "shares_outstanding": 334461630, "operating_cash_flow": -13865000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143199000, "free_cash_flow": 11456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96545000", "ebitda": "143690000", "netIncome": "16436000", "grossProfit": "186231000", "depreciation": "None", "totalRevenue": "1244627000", "costOfRevenue": "1058396000", "interestIncome": "None", "incomeBeforeTax": "16647000", "interestExpense": "77708000", "operatingIncome": "98048000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "211000", "reportedCurrency": "USD", "netInterestIncome": "-81401000", "nonInterestIncome": "None", "operatingExpenses": "88183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1058396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47145000", "sellingGeneralAndAdministrative": "62895000", "netIncomeFromContinuingOperations": "16436000" }, "balance": { "goodwill": "1685923000", "inventory": "778447000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "6059146000", "longTermDebt": "3391411000", "shortTermDebt": "49361000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1278260000", "reportedCurrency": "USD", "retainedEarnings": "-1549268000", "totalLiabilities": "4895284000", "otherCurrentAssets": "44161000", "totalCurrentAssets": "2358507000", "currentLongTermDebt": "30609000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1484634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3700639000", "currentAccountsPayable": "552615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3611128000", "totalShareholderEquity": "1163862000", "capitalLeaseObligations": "189108000", "otherCurrentLiabilities": "191520000", "totalCurrentLiabilities": "1118922000", "otherNonCurrentLiabilities": "28772000", "totalNonCurrentLiabilities": "3776362000", "cashAndShortTermInvestments": "51265000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1278260000", "cashAndCashEquivalentsAtCarryingValue": "51265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16436000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-59992000", "operatingCashflow": "-13865000", "capitalExpenditures": "25321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143199000", "cashflowFromInvestment": "-139363000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47145000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1347198000, "cost_of_revenue": 1162588000, "gross_profit": 184610000, "ebit": 104422000, "ebitda": 149921000, "pretax_income": 26400000, "tax_provision": 21000000, "net_income": 5400000, "net_income_to_common": 5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60274000, "total_current_assets": 2180705000, "total_assets": 5755495000, "short_term_debt": 47333000, "long_term_debt": 3247133000, "total_debt": 3294466000, "total_liabilities": 4596667000, "total_equity": 1158828000, "shares_outstanding": 334461630, "goodwill_and_intangibles": 2867897000 }, "cash_flow": { "operating_cash_flow": 65397000, "capital_expenditure": 26770000, "free_cash_flow": 92167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326038, "ticker_id": 3501, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104422000", "ebitda": "149921000", "netIncome": "5400000", "grossProfit": "184610000", "depreciation": "None", "totalRevenue": "1347198000", "costOfRevenue": "1162588000", "interestIncome": "None", "incomeBeforeTax": "26400000", "interestExpense": "78051000", "operatingIncome": "105077000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-78706000", "nonInterestIncome": "None", "operatingExpenses": "79533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1162588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45499000", "sellingGeneralAndAdministrative": "56236000", "netIncomeFromContinuingOperations": "5404000" }, "balance": { "goodwill": "1632496000", "inventory": "708242000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5755495000", "longTermDebt": "3247133000", "shortTermDebt": "47333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1235401000", "reportedCurrency": "USD", "retainedEarnings": "-1565704000", "totalLiabilities": "4596667000", "otherCurrentAssets": "43082000", "totalCurrentAssets": "2180705000", "currentLongTermDebt": "28574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1369107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574790000", "currentAccountsPayable": "507176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3449727000", "totalShareholderEquity": "1158828000", "capitalLeaseObligations": "174020000", "otherCurrentLiabilities": "165576000", "totalCurrentLiabilities": "999925000", "otherNonCurrentLiabilities": "17932000", "totalNonCurrentLiabilities": "3596742000", "cashAndShortTermInvestments": "60274000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1235401000", "cashAndCashEquivalentsAtCarryingValue": "60274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "48524000", "operatingCashflow": "65397000", "capitalExpenditures": "26770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11589000", "cashflowFromInvestment": "-26764000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45499000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1347198000, "cost_of_revenue": 1162588000, "gross_profit": 184610000, "research_and_development": null, "selling_general_admin": 56236000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104422000, "depreciation_amortisation": 45499000, "ebitda": 149921000, "interest_expense": 78051000, "interest_income": null, "other_non_operating": null, "pretax_income": 26400000, "tax_provision": 21000000, "effective_tax_rate": null, "net_income": 5400000, "net_income_continuing_ops": 5404000, "net_income_to_common": 5400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60274000, "short_term_investments": null, "net_receivables": 1369107000, "inventory": 708242000, "other_current_assets": null, "total_current_assets": 2180705000, "net_ppe": null, "goodwill": 1632496000, "intangible_assets": 1235401000, "goodwill_and_intangibles": 2867897000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3574790000, "total_assets": 5755495000, "short_term_debt": 47333000, "accounts_payable": 507176000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 999925000, "long_term_debt": 3247133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3596742000, "total_liabilities": 4596667000, "total_debt": 3294466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1565704000, "total_equity": 1158828000, "shares_outstanding": 334461630, "operating_cash_flow": 65397000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11589000, "free_cash_flow": 92167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104422000", "ebitda": "149921000", "netIncome": "5400000", "grossProfit": "184610000", "depreciation": "None", "totalRevenue": "1347198000", "costOfRevenue": "1162588000", "interestIncome": "None", "incomeBeforeTax": "26400000", "interestExpense": "78051000", "operatingIncome": "105077000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21000000", "reportedCurrency": "USD", "netInterestIncome": "-78706000", "nonInterestIncome": "None", "operatingExpenses": "79533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1162588000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45499000", "sellingGeneralAndAdministrative": "56236000", "netIncomeFromContinuingOperations": "5404000" }, "balance": { "goodwill": "1632496000", "inventory": "708242000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5755495000", "longTermDebt": "3247133000", "shortTermDebt": "47333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1235401000", "reportedCurrency": "USD", "retainedEarnings": "-1565704000", "totalLiabilities": "4596667000", "otherCurrentAssets": "43082000", "totalCurrentAssets": "2180705000", "currentLongTermDebt": "28574000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1369107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3574790000", "currentAccountsPayable": "507176000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3449727000", "totalShareholderEquity": "1158828000", "capitalLeaseObligations": "174020000", "otherCurrentLiabilities": "165576000", "totalCurrentLiabilities": "999925000", "otherNonCurrentLiabilities": "17932000", "totalNonCurrentLiabilities": "3596742000", "cashAndShortTermInvestments": "60274000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1235401000", "cashAndCashEquivalentsAtCarryingValue": "60274000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5404000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "48524000", "operatingCashflow": "65397000", "capitalExpenditures": "26770000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11589000", "cashflowFromInvestment": "-26764000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45499000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1235700000, "cost_of_revenue": 1054312000, "gross_profit": 181411000, "ebit": 97623000, "ebitda": 145000000, "pretax_income": 20100000, "tax_provision": 16900000, "net_income": 3200000, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65179000, "total_current_assets": 65179000, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -1146712000, "total_equity": 1146712000, "shares_outstanding": 334461630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -83551000, "capital_expenditure": 18545000, "free_cash_flow": -65006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326039, "ticker_id": 3501, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97623000", "ebitda": "145000000", "netIncome": "3200000", "grossProfit": "181411000", "depreciation": "None", "totalRevenue": "1235700000", "costOfRevenue": "1054312000", "interestIncome": "None", "incomeBeforeTax": "20100000", "interestExpense": "77548000", "operatingIncome": "105507000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-81831000", "nonInterestIncome": "None", "operatingExpenses": "75904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1054312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47377000", "sellingGeneralAndAdministrative": "52612000", "netIncomeFromContinuingOperations": "3187000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-1146712000", "otherCurrentAssets": "None", "totalCurrentAssets": "65179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-65179000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-1146712000", "cashAndShortTermInvestments": "65179000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-57969000", "operatingCashflow": "-83551000", "capitalExpenditures": "18545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77501000", "cashflowFromInvestment": "-18012000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1235700000, "cost_of_revenue": 1054312000, "gross_profit": 181411000, "research_and_development": null, "selling_general_admin": 52612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97623000, "depreciation_amortisation": 47377000, "ebitda": 145000000, "interest_expense": 77548000, "interest_income": null, "other_non_operating": null, "pretax_income": 20100000, "tax_provision": 16900000, "effective_tax_rate": null, "net_income": 3200000, "net_income_continuing_ops": 3187000, "net_income_to_common": 3200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65179000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 65179000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": -65179000, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -1146712000, "total_liabilities": -1146712000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1146712000, "shares_outstanding": 334461630, "operating_cash_flow": -83551000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18012000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77501000, "free_cash_flow": -65006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97623000", "ebitda": "145000000", "netIncome": "3200000", "grossProfit": "181411000", "depreciation": "None", "totalRevenue": "1235700000", "costOfRevenue": "1054312000", "interestIncome": "None", "incomeBeforeTax": "20100000", "interestExpense": "77548000", "operatingIncome": "105507000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16900000", "reportedCurrency": "USD", "netInterestIncome": "-81831000", "nonInterestIncome": "None", "operatingExpenses": "75904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1054312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47377000", "sellingGeneralAndAdministrative": "52612000", "netIncomeFromContinuingOperations": "3187000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-1146712000", "otherCurrentAssets": "None", "totalCurrentAssets": "65179000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "-65179000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-1146712000", "cashAndShortTermInvestments": "65179000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3187000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-57969000", "operatingCashflow": "-83551000", "capitalExpenditures": "18545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77501000", "cashflowFromInvestment": "-18012000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47377000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1157771000, "cost_of_revenue": 999774000, "gross_profit": 157997000, "ebit": 79874000, "ebitda": 129177000, "pretax_income": 744000, "tax_provision": 5303000, "net_income": -4559000, "net_income_to_common": -4559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57982000, "total_current_assets": 2135770000, "total_assets": 5759402000, "short_term_debt": 43716000, "long_term_debt": 3172108000, "total_debt": 3215824000, "total_liabilities": 4612690000, "total_equity": 1146712000, "shares_outstanding": 334461630, "goodwill_and_intangibles": 2928223000 }, "cash_flow": { "operating_cash_flow": 163753000, "capital_expenditure": 19762000, "free_cash_flow": 183515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326040, "ticker_id": 3501, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79874000", "ebitda": "129177000", "netIncome": "-4559000", "grossProfit": "157997000", "depreciation": "None", "totalRevenue": "1157771000", "costOfRevenue": "999774000", "interestIncome": "None", "incomeBeforeTax": "744000", "interestExpense": "79130000", "operatingIncome": "79874000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5303000", "reportedCurrency": "USD", "netInterestIncome": "-79130000", "nonInterestIncome": "None", "operatingExpenses": "78123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49303000", "sellingGeneralAndAdministrative": "54545000", "netIncomeFromContinuingOperations": "-4559000" }, "balance": { "goodwill": "1632496000", "inventory": "698797000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5759402000", "longTermDebt": "3172108000", "shortTermDebt": "43716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1295727000", "reportedCurrency": "USD", "retainedEarnings": "-1574295000", "totalLiabilities": "4612690000", "otherCurrentAssets": "39264000", "totalCurrentAssets": "2135770000", "currentLongTermDebt": "26676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1339727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623633000", "currentAccountsPayable": "468625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3375306000", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "176522000", "otherCurrentLiabilities": "192120000", "totalCurrentLiabilities": "1069449000", "otherNonCurrentLiabilities": "26240000", "totalNonCurrentLiabilities": "3543241000", "cashAndShortTermInvestments": "57982000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1295727000", "cashAndCashEquivalentsAtCarryingValue": "57982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-135887000", "operatingCashflow": "163753000", "capitalExpenditures": "19762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157939000", "cashflowFromInvestment": "-19143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157771000, "cost_of_revenue": 999774000, "gross_profit": 157997000, "research_and_development": null, "selling_general_admin": 54545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79874000, "depreciation_amortisation": 49303000, "ebitda": 129177000, "interest_expense": 79130000, "interest_income": null, "other_non_operating": null, "pretax_income": 744000, "tax_provision": 5303000, "effective_tax_rate": null, "net_income": -4559000, "net_income_continuing_ops": -4559000, "net_income_to_common": -4559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57982000, "short_term_investments": null, "net_receivables": 1339727000, "inventory": 698797000, "other_current_assets": null, "total_current_assets": 2135770000, "net_ppe": null, "goodwill": 1632496000, "intangible_assets": 1295727000, "goodwill_and_intangibles": 2928223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3623633000, "total_assets": 5759402000, "short_term_debt": 43716000, "accounts_payable": 468625000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1069449000, "long_term_debt": 3172108000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3543241000, "total_liabilities": 4612690000, "total_debt": 3215824000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1574295000, "total_equity": 1146712000, "shares_outstanding": 334461630, "operating_cash_flow": 163753000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157939000, "free_cash_flow": 183515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79874000", "ebitda": "129177000", "netIncome": "-4559000", "grossProfit": "157997000", "depreciation": "None", "totalRevenue": "1157771000", "costOfRevenue": "999774000", "interestIncome": "None", "incomeBeforeTax": "744000", "interestExpense": "79130000", "operatingIncome": "79874000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5303000", "reportedCurrency": "USD", "netInterestIncome": "-79130000", "nonInterestIncome": "None", "operatingExpenses": "78123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49303000", "sellingGeneralAndAdministrative": "54545000", "netIncomeFromContinuingOperations": "-4559000" }, "balance": { "goodwill": "1632496000", "inventory": "698797000", "commonStock": "2812000", "currentDebt": "None", "investments": "None", "totalAssets": "5759402000", "longTermDebt": "3172108000", "shortTermDebt": "43716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1295727000", "reportedCurrency": "USD", "retainedEarnings": "-1574295000", "totalLiabilities": "4612690000", "otherCurrentAssets": "39264000", "totalCurrentAssets": "2135770000", "currentLongTermDebt": "26676000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1339727000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3623633000", "currentAccountsPayable": "468625000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3375306000", "totalShareholderEquity": "1146712000", "capitalLeaseObligations": "176522000", "otherCurrentLiabilities": "192120000", "totalCurrentLiabilities": "1069449000", "otherNonCurrentLiabilities": "26240000", "totalNonCurrentLiabilities": "3543241000", "cashAndShortTermInvestments": "57982000", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "1295727000", "cashAndCashEquivalentsAtCarryingValue": "57982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-135887000", "operatingCashflow": "163753000", "capitalExpenditures": "19762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157939000", "cashflowFromInvestment": "-19143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49303000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1099441000, "cost_of_revenue": 948040000, "gross_profit": 151401000, "ebit": 48693000, "ebitda": 98000000, "pretax_income": -30532000, "tax_provision": -12599000, "net_income": -17933000, "net_income_to_common": -17933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 334461630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 103487000, "capital_expenditure": 13907000, "free_cash_flow": 117394000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326042, "ticker_id": 3501, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48693000", "ebitda": "98000000", "netIncome": "-17933000", "grossProfit": "151401000", "depreciation": "None", "totalRevenue": "1099441000", "costOfRevenue": "948040000", "interestIncome": "None", "incomeBeforeTax": "-30532000", "interestExpense": "79188000", "operatingIncome": "74759000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12599000", "reportedCurrency": "USD", "netInterestIncome": "-99109000", "nonInterestIncome": "None", "operatingExpenses": "76642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "948040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49307000", "sellingGeneralAndAdministrative": "53020000", "netIncomeFromContinuingOperations": "-17933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "45453000", "operatingCashflow": "103487000", "capitalExpenditures": "13907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60775000", "cashflowFromInvestment": "-13393000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49307000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1099441000, "cost_of_revenue": 948040000, "gross_profit": 151401000, "research_and_development": null, "selling_general_admin": 53020000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48693000, "depreciation_amortisation": 49307000, "ebitda": 98000000, "interest_expense": 79188000, "interest_income": null, "other_non_operating": null, "pretax_income": -30532000, "tax_provision": -12599000, "effective_tax_rate": null, "net_income": -17933000, "net_income_continuing_ops": -17933000, "net_income_to_common": -17933000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 334461630, "operating_cash_flow": 103487000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13907000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60775000, "free_cash_flow": 117394000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48693000", "ebitda": "98000000", "netIncome": "-17933000", "grossProfit": "151401000", "depreciation": "None", "totalRevenue": "1099441000", "costOfRevenue": "948040000", "interestIncome": "None", "incomeBeforeTax": "-30532000", "interestExpense": "79188000", "operatingIncome": "74759000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-12599000", "reportedCurrency": "USD", "netInterestIncome": "-99109000", "nonInterestIncome": "None", "operatingExpenses": "76642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "948040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49307000", "sellingGeneralAndAdministrative": "53020000", "netIncomeFromContinuingOperations": "-17933000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17933000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "45453000", "operatingCashflow": "103487000", "capitalExpenditures": "13907000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60775000", "cashflowFromInvestment": "-13393000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49307000", "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": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "income_statement": { "revenue": 1157300000, "cost_of_revenue": 1015500000, "gross_profit": 141800000, "ebit": 93600000, "ebitda": 143100000, "pretax_income": 16000000, "tax_provision": 17000000, "net_income": -1000000, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 334461630, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -99673500, "capital_expenditure": 10730000, "free_cash_flow": -88943500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 326043, "ticker_id": 3501, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:19:07.120308+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93600000", "ebitda": "143100000", "netIncome": "-1000000", "grossProfit": "141800000", "depreciation": "None", "totalRevenue": "1157300000", "costOfRevenue": "1015500000", "interestIncome": "None", "incomeBeforeTax": "16000000", "interestExpense": "77600000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-405500", "operatingCashflow": "-99673500", "capitalExpenditures": "10730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102013500", "cashflowFromInvestment": "-40159500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157300000, "cost_of_revenue": 1015500000, "gross_profit": 141800000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93600000, "depreciation_amortisation": 49500000, "ebitda": 143100000, "interest_expense": 77600000, "interest_income": null, "other_non_operating": null, "pretax_income": 16000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": -1000000, "net_income_continuing_ops": null, "net_income_to_common": -1000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 334461630, "operating_cash_flow": -99673500, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40159500, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 102013500, "free_cash_flow": -88943500, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93600000", "ebitda": "143100000", "netIncome": "-1000000", "grossProfit": "141800000", "depreciation": "None", "totalRevenue": "1157300000", "costOfRevenue": "1015500000", "interestIncome": "None", "incomeBeforeTax": "16000000", "interestExpense": "77600000", "operatingIncome": "95800000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "17000000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "46000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1015500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49500000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "334461630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "-405500", "operatingCashflow": "-99673500", "capitalExpenditures": "10730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "102013500", "cashflowFromInvestment": "-40159500", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53261000", "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": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "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" ] } } }