{ "ticker": { "uuid": "63e34d7d-e204-471a-a8fb-bbac482891a5", "symbol": "LBRT", "name": "Liberty Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/63e34d7d-e204-471a-a8fb-bbac482891a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/63e34d7d-e204-471a-a8fb-bbac482891a5/" }, "ticker_metadata": { "id": 2458, "uuid": "63e34d7d-e204-471a-a8fb-bbac482891a5", "symbol": "LBRT", "name": "Liberty Energy Inc.", "asset_type": "equity", "market_cap": 4774981000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Liberty Oilfield Services Inc. provides hydraulic fracturing and cabling services and related goods to onshore oil and natural gas exploration and production companies in North America. The company is headquartered in Denver, Colorado.", "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": "63e34d7d-e204-471a-a8fb-bbac482891a5", "symbol": "LBRT", "name": "Liberty Energy Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/63e34d7d-e204-471a-a8fb-bbac482891a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/63e34d7d-e204-471a-a8fb-bbac482891a5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.43, "value": 0.33, "quality": 0.2, "momentum": 0.95, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 28.45, "market_cap": 4729954750, "pe_ratio": 31.4661, "earnings_yield": 0.0318, "ebitda_to_ev": 0.127, "shareholder_yield": 0.0118, "roe": 0.0772, "piotroski_f_score": 4, "momentum_12_1": 1.7167, "volatility_252d": 0.6067 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.350446+00:00", "batch_id": "" }, "size": { "price_close": 28.45, "market_cap": 4729954750, "market_cap_usd": 4729954750, "enterprise_value": 5419808750, "shares_outstanding": 166255000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.4661, "pb_ratio": 2.4276, "ptbv_ratio": 2.4434, "ps_ratio": 1.1679, "pcf_ratio": 11.1063, "pfcf_ratio": 4.5287, "ev_ebitda": 7.8725, "ev_ebit": 26.8571, "ev_sales": 1.3383, "ev_fcf": 5.1892, "earnings_yield": 0.0318, "fcf_yield": 0.1927, "price_to_sales": 1.1679, "price_to_book": 2.4276, "price_to_cashflow": 11.1063, "ebitda_to_ev": 0.127, "sales_yield": 0.7472 }, "yield": { "dividend_yield": 0.0118, "buyback_yield": 0, "shareholder_yield": 0.0118, "debt_paydown_yield": null, "total_yield": 0.0118 }, "quality": { "gross_margin": 0.1069, "operating_margin": 0.0498, "net_margin": 0.0371, "ebitda_margin": 0.17, "fcf_margin": 0.2579, "roe": 0.0772, "roa": 0.0338, "roic": 0.0577, "roc_greenblatt": null, "asset_turnover": 0.9114, "cash_conversion": 6.9482, "accruals_ratio": -0.062, "sbc_to_revenue": 0.0079, "piotroski_f_score": 4, "altman_z_score": 2.8002, "earnings_stability_5y": 0.6445, "revenue_stability_5y": 0.4402, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0975, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2806, "net_debt_to_ebitda": 1.002, "debt_to_assets": 0.3126, "interest_coverage": 5.2424, "current_ratio": 2.2116, "quick_ratio": 1.9678, "net_debt": 689854000, "local_beta": 0.0016, "volatility_252d": 0.6067, "volatility_60d": 1.3463, "max_drawdown_12m": -0.2282, "risk_adjusted_momentum": 2.8295 }, "growth": { "revenue_growth_1y": -0.0402, "revenue_growth_3y_cagr": -0.0116, "revenue_growth_5y_cagr": 0.3291, "eps_growth_1y": -0.4087, "eps_growth_3y_cagr": -0.2821, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3047, "book_value_growth_1y": 0.0719, "revenue_growth": -0.0402, "earnings_growth": -0.4087 }, "momentum": { "price_return_1m": -0.1383, "price_return_3m": 0.0616, "price_return_6m": 0.4638, "price_return_9m": 1.7361, "price_return_12m": 1.341, "price_return_12m_ex1m": 1.7167, "momentum_6m": 0.4638, "momentum_12m": 1.341, "momentum_12_1": 1.7167, "distance_from_52w_high": -0.1383, "distance_from_52w_low": 1.7361, "relative_strength": 1.241 }, "raw_ttm": { "revenue_ttm": 4049839000, "gross_profit_ttm": 433123000, "ebit_ttm": 201802000, "ebitda_ttm": 688451000, "net_income_ttm": 150319000, "eps_diluted_ttm": 0.9041, "operating_cash_flow_ttm": 425880000, "capital_expenditure_ttm": 618561000, "fcf_ttm": 1044441000, "dividends_paid_ttm": 55905000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38494000, "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_current_liabilities": 759833000, "net_ppe": null, "total_assets": 4443482000, "total_debt": 1389000000, "total_equity": 1948372000, "net_working_capital": 339145000, "book_value_per_share": 11.7192, "retained_earnings": 1120082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1935772000, "tangible_book_per_share": 11.6434 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 32, "rank_pcf": 49, "rank_ev_ebitda": 25, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 17, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 52, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 92, "rank_fcf_margin": 36, "rank_piotroski": 80, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8 }, "composites": { "value_composite": 67, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 95, "yield_composite": 30, "svqf_composite": 86, "vc1_composite": 31, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 57, "quality_value_composite": 0.2569, "os_score": 0.43, "value_percentile": 0.33, "quality_percentile": 0.2, "momentum_percentile": 0.95, "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": 20, "small_cap_core_rank": 37, "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": 4447, "ticker_id": 2458, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.350446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.45, "market_cap": 4729954750, "market_cap_usd": 4729954750, "enterprise_value": 5419808750, "shares_outstanding": 166255000, "fx_rate_to_usd": null, "pe_ratio": 31.46611373, "pb_ratio": 2.42764459, "ptbv_ratio": 2.44344621, "ps_ratio": 1.16793649, "pcf_ratio": 11.1063087, "pfcf_ratio": 4.52869501, "ev_ebitda": 7.87246841, "ev_ebit": 26.85706162, "ev_sales": 1.33827758, "ev_fcf": 5.1891957, "earnings_yield": 0.03178022, "fcf_yield": 0.19270809, "dividend_yield": 0.01181935, "buyback_yield": 0, "shareholder_yield": 0.01181935, "debt_paydown_yield": null, "total_yield": 0.01181935, "gross_margin": 0.1069482, "operating_margin": 0.04982964, "net_margin": 0.03711728, "ebitda_margin": 0.16999466, "fcf_margin": 0.25789692, "roe": 0.07715108, "roa": 0.0338291, "roic": 0.05773981, "roc_greenblatt": null, "asset_turnover": 0.91141114, "cash_conversion": 6.94816357, "accruals_ratio": -0.06201465, "sbc_to_revenue": 0.00786895, "debt_to_equity": 1.28061274, "net_debt_to_ebitda": 1.00203791, "debt_to_assets": 0.31259269, "interest_coverage": 5.24242739, "current_ratio": 2.21163598, "quick_ratio": 1.96782056, "net_debt": 689854000, "revenue_growth_1y": -0.04020811, "revenue_growth_3y_cagr": -0.01163185, "revenue_growth_5y_cagr": 0.32913298, "eps_growth_1y": -0.40872599, "eps_growth_3y_cagr": -0.28206339, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30466741, "book_value_growth_1y": 0.07187419, "piotroski_f_score": 4, "altman_z_score": 2.80022466, "earnings_stability_5y": 0.644499, "revenue_stability_5y": 0.440215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13829136, "price_return_3m": 0.06156716, "price_return_6m": 0.46375596, "price_return_9m": 1.73605047, "price_return_12m": 1.3409665, "price_return_12m_ex1m": 1.71665666, "distance_from_52w_high": -0.13829136, "distance_from_52w_low": 1.73605047, "relative_strength": 1.24100292, "local_beta": 0.0016, "volatility_252d": 0.606709, "volatility_60d": 1.346306, "max_drawdown_12m": -0.22820794, "revenue_ttm": 4049839000, "gross_profit_ttm": 433123000, "ebit_ttm": 201802000, "ebitda_ttm": 688451000, "net_income_ttm": 150319000, "eps_diluted_ttm": 0.90414724, "operating_cash_flow_ttm": 425880000, "capital_expenditure_ttm": 618561000, "fcf_ttm": 1044441000, "dividends_paid_ttm": 55905000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38494000, "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_current_liabilities": 759833000, "net_ppe": null, "total_assets": 4443482000, "total_debt": 1389000000, "total_equity": 1948372000, "net_working_capital": 339145000, "book_value_per_share": 11.71917837, "retained_earnings": 1120082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1935772000, "tangible_book_per_share": 11.64339118, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 72, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 32, "rank_pcf": 49, "rank_ev_ebitda": 25, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 17, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 52, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 92, "rank_fcf_margin": 36, "rank_piotroski": 80, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 67, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 95, "yield_composite": 30, "svqf_composite": 86, "vc1_composite": 31, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 37, "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": 28.45, "os": 0.43, "value": 0.33, "quality": 0.2, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 31.4661, "earnings_yield": 0.0318, "shareholder_yield": 0.0118, "roe": 0.0772, "momentum_12_1": 1.7167, "complete_fields": { "id": 4447, "ticker_id": 2458, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:39.350446+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.45, "market_cap": 4729954750, "market_cap_usd": 4729954750, "enterprise_value": 5419808750, "shares_outstanding": 166255000, "fx_rate_to_usd": null, "pe_ratio": 31.46611373, "pb_ratio": 2.42764459, "ptbv_ratio": 2.44344621, "ps_ratio": 1.16793649, "pcf_ratio": 11.1063087, "pfcf_ratio": 4.52869501, "ev_ebitda": 7.87246841, "ev_ebit": 26.85706162, "ev_sales": 1.33827758, "ev_fcf": 5.1891957, "earnings_yield": 0.03178022, "fcf_yield": 0.19270809, "dividend_yield": 0.01181935, "buyback_yield": 0, "shareholder_yield": 0.01181935, "debt_paydown_yield": null, "total_yield": 0.01181935, "gross_margin": 0.1069482, "operating_margin": 0.04982964, "net_margin": 0.03711728, "ebitda_margin": 0.16999466, "fcf_margin": 0.25789692, "roe": 0.07715108, "roa": 0.0338291, "roic": 0.05773981, "roc_greenblatt": null, "asset_turnover": 0.91141114, "cash_conversion": 6.94816357, "accruals_ratio": -0.06201465, "sbc_to_revenue": 0.00786895, "debt_to_equity": 1.28061274, "net_debt_to_ebitda": 1.00203791, "debt_to_assets": 0.31259269, "interest_coverage": 5.24242739, "current_ratio": 2.21163598, "quick_ratio": 1.96782056, "net_debt": 689854000, "revenue_growth_1y": -0.04020811, "revenue_growth_3y_cagr": -0.01163185, "revenue_growth_5y_cagr": 0.32913298, "eps_growth_1y": -0.40872599, "eps_growth_3y_cagr": -0.28206339, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.30466741, "book_value_growth_1y": 0.07187419, "piotroski_f_score": 4, "altman_z_score": 2.80022466, "earnings_stability_5y": 0.644499, "revenue_stability_5y": 0.440215, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.13829136, "price_return_3m": 0.06156716, "price_return_6m": 0.46375596, "price_return_9m": 1.73605047, "price_return_12m": 1.3409665, "price_return_12m_ex1m": 1.71665666, "distance_from_52w_high": -0.13829136, "distance_from_52w_low": 1.73605047, "relative_strength": 1.24100292, "local_beta": 0.0016, "volatility_252d": 0.606709, "volatility_60d": 1.346306, "max_drawdown_12m": -0.22820794, "revenue_ttm": 4049839000, "gross_profit_ttm": 433123000, "ebit_ttm": 201802000, "ebitda_ttm": 688451000, "net_income_ttm": 150319000, "eps_diluted_ttm": 0.90414724, "operating_cash_flow_ttm": 425880000, "capital_expenditure_ttm": 618561000, "fcf_ttm": 1044441000, "dividends_paid_ttm": 55905000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38494000, "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_current_liabilities": 759833000, "net_ppe": null, "total_assets": 4443482000, "total_debt": 1389000000, "total_equity": 1948372000, "net_working_capital": 339145000, "book_value_per_share": 11.71917837, "retained_earnings": 1120082000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1935772000, "tangible_book_per_share": 11.64339118, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 72, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 32, "rank_pcf": 49, "rank_ev_ebitda": 25, "rank_ev_ebit": 80, "rank_earnings_yield": 72, "rank_fcf_yield": 17, "rank_dividend_yield": 43, "rank_shareholder_yield": 43, "rank_total_yield": 44, "rank_roe": 52, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 92, "rank_fcf_margin": 36, "rank_piotroski": 80, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 8, "value_composite": 67, "quality_composite": 80, "momentum_composite": 5, "growth_composite": 95, "yield_composite": 30, "svqf_composite": 86, "vc1_composite": 31, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 57, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "ebit": 235497000, "ebitda": 735829000, "pretax_income": 195191000, "tax_provision": 47319000, "net_income": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 363205000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 609598000, "capital_expenditure": 595493000, "free_cash_flow": 1205091000, "dividends_paid": 54478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288375, "ticker_id": 2458, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "235497000", "ebitda": "735829000", "netIncome": "147872000", "grossProfit": "457918000", "depreciation": "None", "totalRevenue": "4006116000", "costOfRevenue": "3548198000", "interestIncome": "0", "incomeBeforeTax": "195191000", "interestExpense": "40306000", "operatingIncome": "81285000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47319000", "reportedCurrency": "USD", "netInterestIncome": "-40306000", "nonInterestIncome": "None", "operatingExpenses": "376633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3548198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500332000", "sellingGeneralAndAdministrative": "247436000", "netIncomeFromContinuingOperations": "147872000" }, "balance": { "goodwill": "None", "inventory": "188125000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3558305000", "longTermDebt": "241510000", "shortTermDebt": "121695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1112747000", "totalLiabilities": "1479416000", "otherCurrentAssets": "56921000", "totalCurrentAssets": "877970000", "currentLongTermDebt": "5097000", "longTermInvestments": "70840000", "shortTermInvestments": "None", "currentNetReceivables": "605370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2680335000", "currentAccountsPayable": "598658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873367000", "totalShareholderEquity": "2078889000", "capitalLeaseObligations": "371679000", "otherCurrentLiabilities": "5097000", "totalCurrentLiabilities": "720353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "759063000", "cashAndShortTermInvestments": "27554000", "commonStockSharesOutstanding": "166027000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "27554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147872000", "profitLoss": "None", "dividendPayout": "54478000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12022000", "operatingCashflow": "609598000", "capitalExpenditures": "595493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167545000", "cashflowFromInvestment": "-435037000", "stockBasedCompensation": "41922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4006116000, "cost_of_revenue": 3548198000, "gross_profit": 457918000, "research_and_development": null, "selling_general_admin": 247436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 235497000, "depreciation_amortisation": 500332000, "ebitda": 735829000, "interest_expense": 40306000, "interest_income": null, "other_non_operating": null, "pretax_income": 195191000, "tax_provision": 47319000, "effective_tax_rate": null, "net_income": 147872000, "net_income_continuing_ops": 147872000, "net_income_to_common": 147872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27554000, "short_term_investments": null, "net_receivables": 605370000, "inventory": 188125000, "other_current_assets": null, "total_current_assets": 877970000, "net_ppe": null, "goodwill": null, "intangible_assets": 12600000, "goodwill_and_intangibles": 12600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2680335000, "total_assets": 3558305000, "short_term_debt": 121695000, "accounts_payable": 598658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720353000, "long_term_debt": 241510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 759063000, "total_liabilities": 1479416000, "total_debt": 363205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1112747000, "total_equity": 2078889000, "shares_outstanding": 166027000, "operating_cash_flow": 609598000, "stock_based_compensation": 41922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 595493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -435037000, "dividends_paid": 54478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167545000, "free_cash_flow": 1205091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "235497000", "ebitda": "735829000", "netIncome": "147872000", "grossProfit": "457918000", "depreciation": "None", "totalRevenue": "4006116000", "costOfRevenue": "3548198000", "interestIncome": "0", "incomeBeforeTax": "195191000", "interestExpense": "40306000", "operatingIncome": "81285000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47319000", "reportedCurrency": "USD", "netInterestIncome": "-40306000", "nonInterestIncome": "None", "operatingExpenses": "376633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3548198000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "500332000", "sellingGeneralAndAdministrative": "247436000", "netIncomeFromContinuingOperations": "147872000" }, "balance": { "goodwill": "None", "inventory": "188125000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3558305000", "longTermDebt": "241510000", "shortTermDebt": "121695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1112747000", "totalLiabilities": "1479416000", "otherCurrentAssets": "56921000", "totalCurrentAssets": "877970000", "currentLongTermDebt": "5097000", "longTermInvestments": "70840000", "shortTermInvestments": "None", "currentNetReceivables": "605370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2680335000", "currentAccountsPayable": "598658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873367000", "totalShareholderEquity": "2078889000", "capitalLeaseObligations": "371679000", "otherCurrentLiabilities": "5097000", "totalCurrentLiabilities": "720353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "759063000", "cashAndShortTermInvestments": "27554000", "commonStockSharesOutstanding": "166027000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "27554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147872000", "profitLoss": "None", "dividendPayout": "54478000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12022000", "operatingCashflow": "609598000", "capitalExpenditures": "595493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167545000", "cashflowFromInvestment": "-435037000", "stockBasedCompensation": "41922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "500332000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 4315161000, "cost_of_revenue": 3705556000, "gross_profit": 609605000, "ebit": 435963000, "ebitda": 941013000, "pretax_income": 403271000, "tax_provision": 87261000, "net_income": 316010000, "net_income_to_common": 316010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19984000, "total_current_assets": 848523000, "total_assets": 3296394000, "short_term_debt": 95218000, "long_term_debt": 190500000, "total_debt": 285718000, "total_liabilities": 1317525000, "total_equity": 1978869000, "shares_outstanding": 169398000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 829374000, "capital_expenditure": 651034000, "free_cash_flow": 1480408000, "dividends_paid": 48310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288380, "ticker_id": 2458, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "435963000", "ebitda": "941013000", "netIncome": "316010000", "grossProfit": "609605000", "depreciation": "None", "totalRevenue": "4315161000", "costOfRevenue": "3705556000", "interestIncome": "478000", "incomeBeforeTax": "403271000", "interestExpense": "32692000", "operatingIncome": "384131000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87261000", "reportedCurrency": "USD", "netInterestIncome": "-32214000", "nonInterestIncome": "None", "operatingExpenses": "225474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3705556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "505050000", "sellingGeneralAndAdministrative": "225474000", "netIncomeFromContinuingOperations": "316010000" }, "balance": { "goodwill": "None", "inventory": "203469000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "3296394000", "longTermDebt": "190500000", "shortTermDebt": "95218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019517000", "totalLiabilities": "1317525000", "otherCurrentAssets": "85214000", "totalCurrentAssets": "848523000", "currentLongTermDebt": "None", "longTermInvestments": "81036000", "shortTermInvestments": "None", "currentNetReceivables": "539856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447871000", "currentAccountsPayable": "314123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533606000", "totalShareholderEquity": "1978869000", "capitalLeaseObligations": "343106000", "otherCurrentLiabilities": "247489000", "totalCurrentLiabilities": "666523000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651002000", "cashAndShortTermInvestments": "19984000", "commonStockSharesOutstanding": "169398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316010000", "profitLoss": "None", "dividendPayout": "48310000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "829374000", "capitalExpenditures": "651034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202705000", "cashflowFromInvestment": "-643113000", "stockBasedCompensation": "32412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4315161000, "cost_of_revenue": 3705556000, "gross_profit": 609605000, "research_and_development": null, "selling_general_admin": 225474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 435963000, "depreciation_amortisation": 505050000, "ebitda": 941013000, "interest_expense": 32692000, "interest_income": null, "other_non_operating": null, "pretax_income": 403271000, "tax_provision": 87261000, "effective_tax_rate": null, "net_income": 316010000, "net_income_continuing_ops": 316010000, "net_income_to_common": 316010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19984000, "short_term_investments": null, "net_receivables": 539856000, "inventory": 203469000, "other_current_assets": null, "total_current_assets": 848523000, "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": 2447871000, "total_assets": 3296394000, "short_term_debt": 95218000, "accounts_payable": 314123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666523000, "long_term_debt": 190500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651002000, "total_liabilities": 1317525000, "total_debt": 285718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1019517000, "total_equity": 1978869000, "shares_outstanding": 169398000, "operating_cash_flow": 829374000, "stock_based_compensation": 32412000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 651034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -643113000, "dividends_paid": 48310000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202705000, "free_cash_flow": 1480408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "435963000", "ebitda": "941013000", "netIncome": "316010000", "grossProfit": "609605000", "depreciation": "None", "totalRevenue": "4315161000", "costOfRevenue": "3705556000", "interestIncome": "478000", "incomeBeforeTax": "403271000", "interestExpense": "32692000", "operatingIncome": "384131000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87261000", "reportedCurrency": "USD", "netInterestIncome": "-32214000", "nonInterestIncome": "None", "operatingExpenses": "225474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3705556000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "505050000", "sellingGeneralAndAdministrative": "225474000", "netIncomeFromContinuingOperations": "316010000" }, "balance": { "goodwill": "None", "inventory": "203469000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "3296394000", "longTermDebt": "190500000", "shortTermDebt": "95218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019517000", "totalLiabilities": "1317525000", "otherCurrentAssets": "85214000", "totalCurrentAssets": "848523000", "currentLongTermDebt": "None", "longTermInvestments": "81036000", "shortTermInvestments": "None", "currentNetReceivables": "539856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447871000", "currentAccountsPayable": "314123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533606000", "totalShareholderEquity": "1978869000", "capitalLeaseObligations": "343106000", "otherCurrentLiabilities": "247489000", "totalCurrentLiabilities": "666523000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651002000", "cashAndShortTermInvestments": "19984000", "commonStockSharesOutstanding": "169398000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "316010000", "profitLoss": "None", "dividendPayout": "48310000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "829374000", "capitalExpenditures": "651034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202705000", "cashflowFromInvestment": "-643113000", "stockBasedCompensation": "32412000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48310000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "505050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 4747928000, "cost_of_revenue": 3770884000, "gross_profit": 977044000, "ebit": 764383000, "ebitda": 1185897000, "pretax_income": 734890000, "tax_provision": 178482000, "net_income": 556317000, "net_income_to_common": 556317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36784000, "total_current_assets": 954254000, "total_assets": 3033557000, "short_term_debt": 67395000, "long_term_debt": 140000000, "total_debt": 207395000, "total_liabilities": 1192149000, "total_equity": 1841408000, "shares_outstanding": 176360000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1014583000, "capital_expenditure": 603298000, "free_cash_flow": 1617881000, "dividends_paid": 37684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288385, "ticker_id": 2458, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "764383000", "ebitda": "1185897000", "netIncome": "556317000", "grossProfit": "977044000", "depreciation": "None", "totalRevenue": "4747928000", "costOfRevenue": "3770884000", "interestIncome": "1254000", "incomeBeforeTax": "734890000", "interestExpense": "29493000", "operatingIncome": "757720000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "178482000", "reportedCurrency": "USD", "netInterestIncome": "-27898000", "nonInterestIncome": "None", "operatingExpenses": "219324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421514000", "sellingGeneralAndAdministrative": "221406000", "netIncomeFromContinuingOperations": "617205000" }, "balance": { "goodwill": "None", "inventory": "205865000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "3033557000", "longTermDebt": "140000000", "shortTermDebt": "67395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752328000", "totalLiabilities": "1192149000", "otherCurrentAssets": "124135000", "totalCurrentAssets": "954254000", "currentLongTermDebt": "None", "longTermInvestments": "31646000", "shortTermInvestments": "None", "currentNetReceivables": "587470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079303000", "currentAccountsPayable": "293733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405309000", "totalShareholderEquity": "1841408000", "capitalLeaseObligations": "265309000", "otherCurrentLiabilities": "266236000", "totalCurrentLiabilities": "639424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552724999", "cashAndShortTermInvestments": "36784000", "commonStockSharesOutstanding": "176360000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556317000", "profitLoss": "None", "dividendPayout": "37684000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-114000", "operatingCashflow": "1014583000", "capitalExpenditures": "603298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349315000", "cashflowFromInvestment": "-672328000", "stockBasedCompensation": "33026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4747928000, "cost_of_revenue": 3770884000, "gross_profit": 977044000, "research_and_development": null, "selling_general_admin": 221406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 764383000, "depreciation_amortisation": 421514000, "ebitda": 1185897000, "interest_expense": 29493000, "interest_income": null, "other_non_operating": null, "pretax_income": 734890000, "tax_provision": 178482000, "effective_tax_rate": null, "net_income": 556317000, "net_income_continuing_ops": 617205000, "net_income_to_common": 556317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36784000, "short_term_investments": null, "net_receivables": 587470000, "inventory": 205865000, "other_current_assets": null, "total_current_assets": 954254000, "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": 2079303000, "total_assets": 3033557000, "short_term_debt": 67395000, "accounts_payable": 293733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639424000, "long_term_debt": 140000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 552724999, "total_liabilities": 1192149000, "total_debt": 207395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 752328000, "total_equity": 1841408000, "shares_outstanding": 176360000, "operating_cash_flow": 1014583000, "stock_based_compensation": 33026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 603298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -672328000, "dividends_paid": 37684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -349315000, "free_cash_flow": 1617881000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "764383000", "ebitda": "1185897000", "netIncome": "556317000", "grossProfit": "977044000", "depreciation": "None", "totalRevenue": "4747928000", "costOfRevenue": "3770884000", "interestIncome": "1254000", "incomeBeforeTax": "734890000", "interestExpense": "29493000", "operatingIncome": "757720000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "178482000", "reportedCurrency": "USD", "netInterestIncome": "-27898000", "nonInterestIncome": "None", "operatingExpenses": "219324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3770884000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "421514000", "sellingGeneralAndAdministrative": "221406000", "netIncomeFromContinuingOperations": "617205000" }, "balance": { "goodwill": "None", "inventory": "205865000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "3033557000", "longTermDebt": "140000000", "shortTermDebt": "67395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752328000", "totalLiabilities": "1192149000", "otherCurrentAssets": "124135000", "totalCurrentAssets": "954254000", "currentLongTermDebt": "None", "longTermInvestments": "31646000", "shortTermInvestments": "None", "currentNetReceivables": "587470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079303000", "currentAccountsPayable": "293733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405309000", "totalShareholderEquity": "1841408000", "capitalLeaseObligations": "265309000", "otherCurrentLiabilities": "266236000", "totalCurrentLiabilities": "639424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552724999", "cashAndShortTermInvestments": "36784000", "commonStockSharesOutstanding": "176360000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "556317000", "profitLoss": "None", "dividendPayout": "37684000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-114000", "operatingCashflow": "1014583000", "capitalExpenditures": "603298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349315000", "cashflowFromInvestment": "-672328000", "stockBasedCompensation": "33026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "421514000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 4149228000, "cost_of_revenue": 3472064000, "gross_profit": 677164000, "ebit": 422224000, "ebitda": 745252000, "pretax_income": 399509000, "tax_provision": -793000, "net_income": 399602000, "net_income_to_common": 399602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43676000, "total_current_assets": 956673000, "total_assets": 2575932000, "short_term_debt": 39707000, "long_term_debt": 217426000, "total_debt": 257133000, "total_liabilities": 1078626000, "total_equity": 1495017000, "shares_outstanding": 189349000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 530364000, "capital_expenditure": 459320000, "free_cash_flow": 989684000, "dividends_paid": 9164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288390, "ticker_id": 2458, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "422224000", "ebitda": "745252000", "netIncome": "399602000", "grossProfit": "677164000", "depreciation": "None", "totalRevenue": "4149228000", "costOfRevenue": "3472064000", "interestIncome": "373000", "incomeBeforeTax": "399509000", "interestExpense": "22715000", "operatingIncome": "514131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-793000", "reportedCurrency": "USD", "netInterestIncome": "-22715000", "nonInterestIncome": "None", "operatingExpenses": "163033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-96381000", "costofGoodsAndServicesSold": "3472064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323028000", "sellingGeneralAndAdministrative": "180040000", "netIncomeFromContinuingOperations": "400302000" }, "balance": { "goodwill": "None", "inventory": "214454000", "commonStock": "1791000", "currentDebt": "None", "investments": "None", "totalAssets": "2575932000", "longTermDebt": "217426000", "shortTermDebt": "39707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234525000", "totalLiabilities": "1078626000", "otherCurrentAssets": "112531000", "totalCurrentAssets": "956673000", "currentLongTermDebt": "1020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "586012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619259000", "currentAccountsPayable": "326818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1362364000", "shortLongTermDebtTotal": "348918000", "totalShareholderEquity": "1495017000", "capitalLeaseObligations": "130472000", "otherCurrentLiabilities": "276819000", "totalCurrentLiabilities": "649497000", "otherNonCurrentLiabilities": "210659000", "totalNonCurrentLiabilities": "429129000", "cashAndShortTermInvestments": "43676000", "commonStockSharesOutstanding": "189349000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400302000", "profitLoss": "None", "dividendPayout": "9164000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-84989000", "operatingCashflow": "530364000", "capitalExpenditures": "459320000", "changeInReceivables": "-192127000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55770000", "cashflowFromInvestment": "-450656000", "stockBasedCompensation": "23108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23938000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4149228000, "cost_of_revenue": 3472064000, "gross_profit": 677164000, "research_and_development": null, "selling_general_admin": 180040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 422224000, "depreciation_amortisation": 323028000, "ebitda": 745252000, "interest_expense": 22715000, "interest_income": null, "other_non_operating": null, "pretax_income": 399509000, "tax_provision": -793000, "effective_tax_rate": null, "net_income": 399602000, "net_income_continuing_ops": 400302000, "net_income_to_common": 399602000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43676000, "short_term_investments": null, "net_receivables": 586012000, "inventory": 214454000, "other_current_assets": null, "total_current_assets": 956673000, "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": 1619259000, "total_assets": 2575932000, "short_term_debt": 39707000, "accounts_payable": 326818000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 649497000, "long_term_debt": 217426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429129000, "total_liabilities": 1078626000, "total_debt": 257133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 234525000, "total_equity": 1495017000, "shares_outstanding": 189349000, "operating_cash_flow": 530364000, "stock_based_compensation": 23108000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 459320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -450656000, "dividends_paid": 9164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55770000, "free_cash_flow": 989684000, "net_change_in_cash": 23938000 }, "raw_data": { "income": { "ebit": "422224000", "ebitda": "745252000", "netIncome": "399602000", "grossProfit": "677164000", "depreciation": "None", "totalRevenue": "4149228000", "costOfRevenue": "3472064000", "interestIncome": "373000", "incomeBeforeTax": "399509000", "interestExpense": "22715000", "operatingIncome": "514131000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-793000", "reportedCurrency": "USD", "netInterestIncome": "-22715000", "nonInterestIncome": "None", "operatingExpenses": "163033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-96381000", "costofGoodsAndServicesSold": "3472064000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323028000", "sellingGeneralAndAdministrative": "180040000", "netIncomeFromContinuingOperations": "400302000" }, "balance": { "goodwill": "None", "inventory": "214454000", "commonStock": "1791000", "currentDebt": "None", "investments": "None", "totalAssets": "2575932000", "longTermDebt": "217426000", "shortTermDebt": "39707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "234525000", "totalLiabilities": "1078626000", "otherCurrentAssets": "112531000", "totalCurrentAssets": "956673000", "currentLongTermDebt": "1020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "586012000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1619259000", "currentAccountsPayable": "326818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1362364000", "shortLongTermDebtTotal": "348918000", "totalShareholderEquity": "1495017000", "capitalLeaseObligations": "130472000", "otherCurrentLiabilities": "276819000", "totalCurrentLiabilities": "649497000", "otherNonCurrentLiabilities": "210659000", "totalNonCurrentLiabilities": "429129000", "cashAndShortTermInvestments": "43676000", "commonStockSharesOutstanding": "189349000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400302000", "profitLoss": "None", "dividendPayout": "9164000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-84989000", "operatingCashflow": "530364000", "capitalExpenditures": "459320000", "changeInReceivables": "-192127000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55770000", "cashflowFromInvestment": "-450656000", "stockBasedCompensation": "23108000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23938000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-125313000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "323028000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 2470782000, "cost_of_revenue": 2512683000, "gross_profit": -41901000, "ebit": -162185000, "ebitda": 100572000, "pretax_income": -177788000, "tax_provision": 9216000, "net_income": -179244000, "net_income_to_common": -179244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19998000, "total_current_assets": 630377000, "total_assets": 2040660000, "short_term_debt": 40779000, "long_term_debt": 121445000, "total_debt": 162224000, "total_liabilities": 810221000, "total_equity": 1213242000, "shares_outstanding": 174019000, "goodwill_and_intangibles": 7100000 }, "cash_flow": { "operating_cash_flow": 135467000, "capital_expenditure": 198794000, "free_cash_flow": 334261000, "dividends_paid": 168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288395, "ticker_id": 2458, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-162185000", "ebitda": "100572000", "netIncome": "-179244000", "grossProfit": "-41901000", "depreciation": "None", "totalRevenue": "2470782000", "costOfRevenue": "2512683000", "interestIncome": "2000", "incomeBeforeTax": "-177788000", "interestExpense": "15603000", "operatingIncome": "-162556000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9216000", "reportedCurrency": "USD", "netInterestIncome": "-15603000", "nonInterestIncome": "None", "operatingExpenses": "120655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3436000", "costofGoodsAndServicesSold": "2512683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262757000", "sellingGeneralAndAdministrative": "123406000", "netIncomeFromContinuingOperations": "-187004000" }, "balance": { "goodwill": "None", "inventory": "134593000", "commonStock": "1860000", "currentDebt": "None", "investments": "None", "totalAssets": "2040660000", "longTermDebt": "121445000", "shortTermDebt": "40779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7100000", "reportedCurrency": "USD", "retainedEarnings": "-155954000", "totalLiabilities": "810221000", "otherCurrentAssets": "68332000", "totalCurrentAssets": "630377000", "currentLongTermDebt": "1007000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410283000", "currentAccountsPayable": "288801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1327387000", "shortLongTermDebtTotal": "243635000", "totalShareholderEquity": "1213242000", "capitalLeaseObligations": "121183000", "otherCurrentLiabilities": "235115000", "totalCurrentLiabilities": "569247000", "otherNonCurrentLiabilities": "118966000", "totalNonCurrentLiabilities": "240974000", "cashAndShortTermInvestments": "19998000", "commonStockSharesOutstanding": "174019000", "intangibleAssetsExcludingGoodwill": "7100000", "cashAndCashEquivalentsAtCarryingValue": "19998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187004000", "profitLoss": "None", "dividendPayout": "168000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24612000", "operatingCashflow": "135467000", "capitalExpenditures": "198794000", "changeInReceivables": "-90142000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2056000", "cashflowFromInvestment": "-186494000", "stockBasedCompensation": "19946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48971000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2470782000, "cost_of_revenue": 2512683000, "gross_profit": -41901000, "research_and_development": null, "selling_general_admin": 123406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -162185000, "depreciation_amortisation": 262757000, "ebitda": 100572000, "interest_expense": 15603000, "interest_income": null, "other_non_operating": null, "pretax_income": -177788000, "tax_provision": 9216000, "effective_tax_rate": null, "net_income": -179244000, "net_income_continuing_ops": -187004000, "net_income_to_common": -179244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19998000, "short_term_investments": null, "net_receivables": 407454000, "inventory": 134593000, "other_current_assets": null, "total_current_assets": 630377000, "net_ppe": null, "goodwill": null, "intangible_assets": 7100000, "goodwill_and_intangibles": 7100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1410283000, "total_assets": 2040660000, "short_term_debt": 40779000, "accounts_payable": 288801000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 569247000, "long_term_debt": 121445000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240974000, "total_liabilities": 810221000, "total_debt": 162224000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -155954000, "total_equity": 1213242000, "shares_outstanding": 174019000, "operating_cash_flow": 135467000, "stock_based_compensation": 19946000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198794000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186494000, "dividends_paid": 168000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2056000, "free_cash_flow": 334261000, "net_change_in_cash": -48971000 }, "raw_data": { "income": { "ebit": "-162185000", "ebitda": "100572000", "netIncome": "-179244000", "grossProfit": "-41901000", "depreciation": "None", "totalRevenue": "2470782000", "costOfRevenue": "2512683000", "interestIncome": "2000", "incomeBeforeTax": "-177788000", "interestExpense": "15603000", "operatingIncome": "-162556000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9216000", "reportedCurrency": "USD", "netInterestIncome": "-15603000", "nonInterestIncome": "None", "operatingExpenses": "120655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3436000", "costofGoodsAndServicesSold": "2512683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "262757000", "sellingGeneralAndAdministrative": "123406000", "netIncomeFromContinuingOperations": "-187004000" }, "balance": { "goodwill": "None", "inventory": "134593000", "commonStock": "1860000", "currentDebt": "None", "investments": "None", "totalAssets": "2040660000", "longTermDebt": "121445000", "shortTermDebt": "40779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "7100000", "reportedCurrency": "USD", "retainedEarnings": "-155954000", "totalLiabilities": "810221000", "otherCurrentAssets": "68332000", "totalCurrentAssets": "630377000", "currentLongTermDebt": "1007000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "407454000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1410283000", "currentAccountsPayable": "288801000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1327387000", "shortLongTermDebtTotal": "243635000", "totalShareholderEquity": "1213242000", "capitalLeaseObligations": "121183000", "otherCurrentLiabilities": "235115000", "totalCurrentLiabilities": "569247000", "otherNonCurrentLiabilities": "118966000", "totalNonCurrentLiabilities": "240974000", "cashAndShortTermInvestments": "19998000", "commonStockSharesOutstanding": "174019000", "intangibleAssetsExcludingGoodwill": "7100000", "cashAndCashEquivalentsAtCarryingValue": "19998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-187004000", "profitLoss": "None", "dividendPayout": "168000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24612000", "operatingCashflow": "135467000", "capitalExpenditures": "198794000", "changeInReceivables": "-90142000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2056000", "cashflowFromInvestment": "-186494000", "stockBasedCompensation": "19946000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "168000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-48971000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1330000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "264281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 965787000, "cost_of_revenue": 1038065000, "gross_profit": -72278000, "ebit": -176763000, "ebitda": 3321000, "pretax_income": -191531000, "tax_provision": -30857000, "net_income": -115583000, "net_income_to_common": -115583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68978000, "total_current_assets": 567133000, "total_assets": 1889942000, "short_term_debt": 44425000, "long_term_debt": 105411000, "total_debt": 149836000, "total_liabilities": 579899000, "total_equity": 1150637000, "shares_outstanding": 85242000, "goodwill_and_intangibles": 54000000 }, "cash_flow": { "operating_cash_flow": 85425000, "capital_expenditure": 103637000, "free_cash_flow": 189062000, "dividends_paid": 4431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288400, "ticker_id": 2458, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-176763000", "ebitda": "3321000", "netIncome": "-115583000", "grossProfit": "-72278000", "depreciation": "None", "totalRevenue": "965787000", "costOfRevenue": "1038065000", "interestIncome": "560000", "incomeBeforeTax": "-191531000", "interestExpense": "14768000", "operatingIncome": "-144176000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30857000", "reportedCurrency": "USD", "netInterestIncome": "-14505000", "nonInterestIncome": "None", "operatingExpenses": "71898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1038065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180084000", "sellingGeneralAndAdministrative": "84098000", "netIncomeFromContinuingOperations": "-131664000" }, "balance": { "goodwill": "None", "inventory": "118568000", "commonStock": "1795000", "currentDebt": "None", "investments": "None", "totalAssets": "1889942000", "longTermDebt": "105411000", "shortTermDebt": "44425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "54000000", "reportedCurrency": "USD", "retainedEarnings": "23288000", "totalLiabilities": "579899000", "otherCurrentAssets": "40930000", "totalCurrentAssets": "567133000", "currentLongTermDebt": "364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322809000", "currentAccountsPayable": "193338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1120950000", "shortLongTermDebtTotal": "211584000", "totalShareholderEquity": "1150637000", "capitalLeaseObligations": "105809000", "otherCurrentLiabilities": "118383000", "totalCurrentLiabilities": "356146000", "otherNonCurrentLiabilities": "107024000", "totalNonCurrentLiabilities": "223753000", "cashAndShortTermInvestments": "68978000", "commonStockSharesOutstanding": "85242000", "intangibleAssetsExcludingGoodwill": "54000000", "cashAndCashEquivalentsAtCarryingValue": "68978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160674000", "profitLoss": "None", "dividendPayout": "4431000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2137000", "operatingCashflow": "85425000", "capitalExpenditures": "103637000", "changeInReceivables": "62686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28868000", "cashflowFromInvestment": "-100269000", "stockBasedCompensation": "17139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43712000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 965787000, "cost_of_revenue": 1038065000, "gross_profit": -72278000, "research_and_development": null, "selling_general_admin": 84098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -176763000, "depreciation_amortisation": 180084000, "ebitda": 3321000, "interest_expense": 14768000, "interest_income": null, "other_non_operating": null, "pretax_income": -191531000, "tax_provision": -30857000, "effective_tax_rate": null, "net_income": -115583000, "net_income_continuing_ops": -131664000, "net_income_to_common": -115583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68978000, "short_term_investments": null, "net_receivables": 338657000, "inventory": 118568000, "other_current_assets": null, "total_current_assets": 567133000, "net_ppe": null, "goodwill": null, "intangible_assets": 54000000, "goodwill_and_intangibles": 54000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1322809000, "total_assets": 1889942000, "short_term_debt": 44425000, "accounts_payable": 193338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356146000, "long_term_debt": 105411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 223753000, "total_liabilities": 579899000, "total_debt": 149836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 23288000, "total_equity": 1150637000, "shares_outstanding": 85242000, "operating_cash_flow": 85425000, "stock_based_compensation": 17139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100269000, "dividends_paid": 4431000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28868000, "free_cash_flow": 189062000, "net_change_in_cash": -43712000 }, "raw_data": { "income": { "ebit": "-176763000", "ebitda": "3321000", "netIncome": "-115583000", "grossProfit": "-72278000", "depreciation": "None", "totalRevenue": "965787000", "costOfRevenue": "1038065000", "interestIncome": "560000", "incomeBeforeTax": "-191531000", "interestExpense": "14768000", "operatingIncome": "-144176000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-30857000", "reportedCurrency": "USD", "netInterestIncome": "-14505000", "nonInterestIncome": "None", "operatingExpenses": "71898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1038065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180084000", "sellingGeneralAndAdministrative": "84098000", "netIncomeFromContinuingOperations": "-131664000" }, "balance": { "goodwill": "None", "inventory": "118568000", "commonStock": "1795000", "currentDebt": "None", "investments": "None", "totalAssets": "1889942000", "longTermDebt": "105411000", "shortTermDebt": "44425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "54000000", "reportedCurrency": "USD", "retainedEarnings": "23288000", "totalLiabilities": "579899000", "otherCurrentAssets": "40930000", "totalCurrentAssets": "567133000", "currentLongTermDebt": "364000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1322809000", "currentAccountsPayable": "193338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1120950000", "shortLongTermDebtTotal": "211584000", "totalShareholderEquity": "1150637000", "capitalLeaseObligations": "105809000", "otherCurrentLiabilities": "118383000", "totalCurrentLiabilities": "356146000", "otherNonCurrentLiabilities": "107024000", "totalNonCurrentLiabilities": "223753000", "cashAndShortTermInvestments": "68978000", "commonStockSharesOutstanding": "85242000", "intangibleAssetsExcludingGoodwill": "54000000", "cashAndCashEquivalentsAtCarryingValue": "68978000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-160674000", "profitLoss": "None", "dividendPayout": "4431000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2137000", "operatingCashflow": "85425000", "capitalExpenditures": "103637000", "changeInReceivables": "62686000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28868000", "cashflowFromInvestment": "-100269000", "stockBasedCompensation": "17139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4431000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-43712000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3173000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1990346000, "cost_of_revenue": 1786559000, "gross_profit": 203787000, "ebit": 106401000, "ebitda": 271780000, "pretax_income": 88916000, "tax_provision": 14052000, "net_income": 39003000, "net_income_to_common": 39003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112690000, "total_current_assets": 488974000, "total_assets": 1283429000, "short_term_debt": 39928000, "long_term_debt": 105731000, "total_debt": 145659000, "total_liabilities": 561923000, "total_equity": 554827000, "shares_outstanding": 105256000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 261100000, "capital_expenditure": 195173000, "free_cash_flow": 456273000, "dividends_paid": 14776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288405, "ticker_id": 2458, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106401000", "ebitda": "271780000", "netIncome": "39003000", "grossProfit": "203787000", "depreciation": "None", "totalRevenue": "1990346000", "costOfRevenue": "1786559000", "interestIncome": "983000", "incomeBeforeTax": "88916000", "interestExpense": "17485000", "operatingIncome": "110698000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14052000", "reportedCurrency": "USD", "netInterestIncome": "-14681000", "nonInterestIncome": "None", "operatingExpenses": "93089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1786559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165379000", "sellingGeneralAndAdministrative": "97589000", "netIncomeFromContinuingOperations": "74864000" }, "balance": { "goodwill": "None", "inventory": "88547000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "1283429000", "longTermDebt": "105731000", "shortTermDebt": "39928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "143105000", "totalLiabilities": "561923000", "otherCurrentAssets": "34827000", "totalCurrentAssets": "488974000", "currentLongTermDebt": "409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "794455000", "currentAccountsPayable": "117613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760116000", "shortLongTermDebtTotal": "207230000", "totalShareholderEquity": "554827000", "capitalLeaseObligations": "101090000", "otherCurrentLiabilities": "108954000", "totalCurrentLiabilities": "266495000", "otherNonCurrentLiabilities": "73365000", "totalNonCurrentLiabilities": "295428000", "cashAndShortTermInvestments": "112690000", "commonStockSharesOutstanding": "105256000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74864000", "profitLoss": "None", "dividendPayout": "14776000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-30476000", "operatingCashflow": "261100000", "capitalExpenditures": "195173000", "changeInReceivables": "-6002000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57375000", "cashflowFromInvestment": "-194347000", "stockBasedCompensation": "13592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1990346000, "cost_of_revenue": 1786559000, "gross_profit": 203787000, "research_and_development": null, "selling_general_admin": 97589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106401000, "depreciation_amortisation": 165379000, "ebitda": 271780000, "interest_expense": 17485000, "interest_income": null, "other_non_operating": null, "pretax_income": 88916000, "tax_provision": 14052000, "effective_tax_rate": null, "net_income": 39003000, "net_income_continuing_ops": 74864000, "net_income_to_common": 39003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112690000, "short_term_investments": null, "net_receivables": 252910000, "inventory": 88547000, "other_current_assets": null, "total_current_assets": 488974000, "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": 794455000, "total_assets": 1283429000, "short_term_debt": 39928000, "accounts_payable": 117613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266495000, "long_term_debt": 105731000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295428000, "total_liabilities": 561923000, "total_debt": 145659000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143105000, "total_equity": 554827000, "shares_outstanding": 105256000, "operating_cash_flow": 261100000, "stock_based_compensation": 13592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194347000, "dividends_paid": 14776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57375000, "free_cash_flow": 456273000, "net_change_in_cash": 9378000 }, "raw_data": { "income": { "ebit": "106401000", "ebitda": "271780000", "netIncome": "39003000", "grossProfit": "203787000", "depreciation": "None", "totalRevenue": "1990346000", "costOfRevenue": "1786559000", "interestIncome": "983000", "incomeBeforeTax": "88916000", "interestExpense": "17485000", "operatingIncome": "110698000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "14052000", "reportedCurrency": "USD", "netInterestIncome": "-14681000", "nonInterestIncome": "None", "operatingExpenses": "93089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1786559000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165379000", "sellingGeneralAndAdministrative": "97589000", "netIncomeFromContinuingOperations": "74864000" }, "balance": { "goodwill": "None", "inventory": "88547000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "1283429000", "longTermDebt": "105731000", "shortTermDebt": "39928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "143105000", "totalLiabilities": "561923000", "otherCurrentAssets": "34827000", "totalCurrentAssets": "488974000", "currentLongTermDebt": "409000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "794455000", "currentAccountsPayable": "117613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "760116000", "shortLongTermDebtTotal": "207230000", "totalShareholderEquity": "554827000", "capitalLeaseObligations": "101090000", "otherCurrentLiabilities": "108954000", "totalCurrentLiabilities": "266495000", "otherNonCurrentLiabilities": "73365000", "totalNonCurrentLiabilities": "295428000", "cashAndShortTermInvestments": "112690000", "commonStockSharesOutstanding": "105256000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112690000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74864000", "profitLoss": "None", "dividendPayout": "14776000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-30476000", "operatingCashflow": "261100000", "capitalExpenditures": "195173000", "changeInReceivables": "-6002000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57375000", "cashflowFromInvestment": "-194347000", "stockBasedCompensation": "13592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9378000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 2155136000, "cost_of_revenue": 1753863000, "gross_profit": 401273000, "ebit": 306945000, "ebitda": 432055000, "pretax_income": 289418000, "tax_provision": 40385000, "net_income": 126349000, "net_income_to_common": 126349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103312000, "total_current_assets": 461221000, "total_assets": 1116501000, "short_term_debt": 385000, "long_term_debt": 106139000, "total_debt": 106524000, "total_liabilities": 375687000, "total_equity": 433069000, "shares_outstanding": 117838000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 351258000, "capital_expenditure": 258835000, "free_cash_flow": 610093000, "dividends_paid": 6907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288410, "ticker_id": 2458, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306945000", "ebitda": "432055000", "netIncome": "126349000", "grossProfit": "401273000", "depreciation": "None", "totalRevenue": "2155136000", "costOfRevenue": "1753863000", "interestIncome": "17145000", "incomeBeforeTax": "289418000", "interestExpense": "17145000", "operatingIncome": "312321000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40385000", "reportedCurrency": "USD", "netInterestIncome": "-17145000", "nonInterestIncome": "None", "operatingExpenses": "88952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125110000", "sellingGeneralAndAdministrative": "99052000", "netIncomeFromContinuingOperations": "249033000" }, "balance": { "goodwill": "None", "inventory": "60024000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "1116501000", "longTermDebt": "106139000", "shortTermDebt": "385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "119274000", "totalLiabilities": "375687000", "otherCurrentAssets": "49924000", "totalCurrentAssets": "461221000", "currentLongTermDebt": "385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655280000", "currentAccountsPayable": "80490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627053000", "shortLongTermDebtTotal": "106524000", "totalShareholderEquity": "433069000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138861000", "totalCurrentLiabilities": "219736000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "155951000", "cashAndShortTermInvestments": "103312000", "commonStockSharesOutstanding": "117838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126349000", "profitLoss": "None", "dividendPayout": "6907000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4610000", "operatingCashflow": "351258000", "capitalExpenditures": "258835000", "changeInReceivables": "11978000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8775000", "cashflowFromInvestment": "-255492000", "stockBasedCompensation": "5450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86991000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2155136000, "cost_of_revenue": 1753863000, "gross_profit": 401273000, "research_and_development": 0, "selling_general_admin": 99052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306945000, "depreciation_amortisation": 125110000, "ebitda": 432055000, "interest_expense": 17145000, "interest_income": null, "other_non_operating": null, "pretax_income": 289418000, "tax_provision": 40385000, "effective_tax_rate": null, "net_income": 126349000, "net_income_continuing_ops": 249033000, "net_income_to_common": 126349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103312000, "short_term_investments": null, "net_receivables": 247961000, "inventory": 60024000, "other_current_assets": null, "total_current_assets": 461221000, "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": 655280000, "total_assets": 1116501000, "short_term_debt": 385000, "accounts_payable": 80490000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219736000, "long_term_debt": 106139000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155951000, "total_liabilities": 375687000, "total_debt": 106524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 119274000, "total_equity": 433069000, "shares_outstanding": 117838000, "operating_cash_flow": 351258000, "stock_based_compensation": 5450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 258835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -255492000, "dividends_paid": 6907000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8775000, "free_cash_flow": 610093000, "net_change_in_cash": 86991000 }, "raw_data": { "income": { "ebit": "306945000", "ebitda": "432055000", "netIncome": "126349000", "grossProfit": "401273000", "depreciation": "None", "totalRevenue": "2155136000", "costOfRevenue": "1753863000", "interestIncome": "17145000", "incomeBeforeTax": "289418000", "interestExpense": "17145000", "operatingIncome": "312321000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "40385000", "reportedCurrency": "USD", "netInterestIncome": "-17145000", "nonInterestIncome": "None", "operatingExpenses": "88952000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1753863000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125110000", "sellingGeneralAndAdministrative": "99052000", "netIncomeFromContinuingOperations": "249033000" }, "balance": { "goodwill": "None", "inventory": "60024000", "commonStock": "1136000", "currentDebt": "None", "investments": "None", "totalAssets": "1116501000", "longTermDebt": "106139000", "shortTermDebt": "385000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "119274000", "totalLiabilities": "375687000", "otherCurrentAssets": "49924000", "totalCurrentAssets": "461221000", "currentLongTermDebt": "385000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247961000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "655280000", "currentAccountsPayable": "80490000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "627053000", "shortLongTermDebtTotal": "106524000", "totalShareholderEquity": "433069000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "138861000", "totalCurrentLiabilities": "219736000", "otherNonCurrentLiabilities": "16800000", "totalNonCurrentLiabilities": "155951000", "cashAndShortTermInvestments": "103312000", "commonStockSharesOutstanding": "117838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "103312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126349000", "profitLoss": "None", "dividendPayout": "6907000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4610000", "operatingCashflow": "351258000", "capitalExpenditures": "258835000", "changeInReceivables": "11978000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8775000", "cashflowFromInvestment": "-255492000", "stockBasedCompensation": "5450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6907000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86991000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "ebit": 3765000, "ebitda": 117824000, "pretax_income": 31863000, "tax_provision": 9305000, "net_income": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 699146000, "total_current_assets": 1680474000, "total_assets": 4443482000, "short_term_debt": 117650000, "long_term_debt": 1271350000, "total_debt": 1389000000, "total_liabilities": 2495110000, "total_equity": 1948372000, "shares_outstanding": 166255000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8400000, "capital_expenditure": 156998000, "free_cash_flow": 165398000, "dividends_paid": 14618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288373, "ticker_id": 2458, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3765000", "ebitda": "117824000", "netIncome": "22558000", "grossProfit": "63308000", "depreciation": "None", "totalRevenue": "1021184000", "costOfRevenue": "957876000", "interestIncome": "None", "incomeBeforeTax": "31863000", "interestExpense": "7731000", "operatingIncome": "3765000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9305000", "reportedCurrency": "USD", "netInterestIncome": "-7731000", "nonInterestIncome": "None", "operatingExpenses": "59543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114059000", "sellingGeneralAndAdministrative": "59543000", "netIncomeFromContinuingOperations": "22558000" }, "balance": { "goodwill": "None", "inventory": "185259000", "commonStock": "1621000", "currentDebt": "None", "investments": "None", "totalAssets": "4443482000", "longTermDebt": "1271350000", "shortTermDebt": "117650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1120082000", "totalLiabilities": "2495110000", "otherCurrentAssets": "66634000", "totalCurrentAssets": "1680474000", "currentLongTermDebt": "7143000", "longTermInvestments": "87029000", "shortTermInvestments": "None", "currentNetReceivables": "729435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2763008000", "currentAccountsPayable": "642183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623152000", "totalShareholderEquity": "1948372000", "capitalLeaseObligations": "344659000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "759833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1735277000", "cashAndShortTermInvestments": "699146000", "commonStockSharesOutstanding": "166255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "699146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22558000", "profitLoss": "None", "dividendPayout": "14618000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2799000", "operatingCashflow": "8400000", "capitalExpenditures": "156998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800629000", "cashflowFromInvestment": "-137343000", "stockBasedCompensation": "8026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1021184000, "cost_of_revenue": 957876000, "gross_profit": 63308000, "research_and_development": null, "selling_general_admin": 59543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3765000, "depreciation_amortisation": 114059000, "ebitda": 117824000, "interest_expense": 7731000, "interest_income": null, "other_non_operating": null, "pretax_income": 31863000, "tax_provision": 9305000, "effective_tax_rate": null, "net_income": 22558000, "net_income_continuing_ops": 22558000, "net_income_to_common": 22558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 699146000, "short_term_investments": null, "net_receivables": 729435000, "inventory": 185259000, "other_current_assets": null, "total_current_assets": 1680474000, "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": 2763008000, "total_assets": 4443482000, "short_term_debt": 117650000, "accounts_payable": 642183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 759833000, "long_term_debt": 1271350000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1735277000, "total_liabilities": 2495110000, "total_debt": 1389000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1120082000, "total_equity": 1948372000, "shares_outstanding": 166255000, "operating_cash_flow": 8400000, "stock_based_compensation": 8026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156998000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137343000, "dividends_paid": 14618000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 800629000, "free_cash_flow": 165398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3765000", "ebitda": "117824000", "netIncome": "22558000", "grossProfit": "63308000", "depreciation": "None", "totalRevenue": "1021184000", "costOfRevenue": "957876000", "interestIncome": "None", "incomeBeforeTax": "31863000", "interestExpense": "7731000", "operatingIncome": "3765000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9305000", "reportedCurrency": "USD", "netInterestIncome": "-7731000", "nonInterestIncome": "None", "operatingExpenses": "59543000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114059000", "sellingGeneralAndAdministrative": "59543000", "netIncomeFromContinuingOperations": "22558000" }, "balance": { "goodwill": "None", "inventory": "185259000", "commonStock": "1621000", "currentDebt": "None", "investments": "None", "totalAssets": "4443482000", "longTermDebt": "1271350000", "shortTermDebt": "117650000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1120082000", "totalLiabilities": "2495110000", "otherCurrentAssets": "66634000", "totalCurrentAssets": "1680474000", "currentLongTermDebt": "7143000", "longTermInvestments": "87029000", "shortTermInvestments": "None", "currentNetReceivables": "729435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2763008000", "currentAccountsPayable": "642183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623152000", "totalShareholderEquity": "1948372000", "capitalLeaseObligations": "344659000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "759833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1735277000", "cashAndShortTermInvestments": "699146000", "commonStockSharesOutstanding": "166255000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "699146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22558000", "profitLoss": "None", "dividendPayout": "14618000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2799000", "operatingCashflow": "8400000", "capitalExpenditures": "156998000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "800629000", "cashflowFromInvestment": "-137343000", "stockBasedCompensation": "8026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14618000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114059000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "ebit": 26788000, "ebitda": 147031000, "pretax_income": 17089000, "tax_provision": 3399000, "net_income": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27554000, "total_current_assets": 877970000, "total_assets": 3558305000, "short_term_debt": 121695000, "long_term_debt": 241510000, "total_debt": 363205000, "total_liabilities": 1479416000, "total_equity": 2078889000, "shares_outstanding": 166027000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 195435000, "capital_expenditure": 205387000, "free_cash_flow": 400822000, "dividends_paid": 14578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288374, "ticker_id": 2458, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26788000", "ebitda": "147031000", "netIncome": "13690000", "grossProfit": "214112000", "depreciation": "None", "totalRevenue": "1038737000", "costOfRevenue": "824625000", "interestIncome": "0", "incomeBeforeTax": "17089000", "interestExpense": "9699000", "operatingIncome": "19882000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3399000", "reportedCurrency": "USD", "netInterestIncome": "-9699000", "nonInterestIncome": "None", "operatingExpenses": "194230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120243000", "sellingGeneralAndAdministrative": "65033000", "netIncomeFromContinuingOperations": "13690000" }, "balance": { "goodwill": "None", "inventory": "188125000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3558305000", "longTermDebt": "241510000", "shortTermDebt": "121695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1112747000", "totalLiabilities": "1479416000", "otherCurrentAssets": "56921000", "totalCurrentAssets": "877970000", "currentLongTermDebt": "5097000", "longTermInvestments": "70840000", "shortTermInvestments": "None", "currentNetReceivables": "605370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2680335000", "currentAccountsPayable": "598658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873367000", "totalShareholderEquity": "2078889000", "capitalLeaseObligations": "371679000", "otherCurrentLiabilities": "598658000", "totalCurrentLiabilities": "720353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "759063000", "cashAndShortTermInvestments": "27554000", "commonStockSharesOutstanding": "166027000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "27554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13690000", "profitLoss": "None", "dividendPayout": "14578000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4860000", "operatingCashflow": "195435000", "capitalExpenditures": "205387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48957000", "cashflowFromInvestment": "-132710000", "stockBasedCompensation": "8440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1038737000, "cost_of_revenue": 824625000, "gross_profit": 214112000, "research_and_development": null, "selling_general_admin": 65033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26788000, "depreciation_amortisation": 120243000, "ebitda": 147031000, "interest_expense": 9699000, "interest_income": null, "other_non_operating": null, "pretax_income": 17089000, "tax_provision": 3399000, "effective_tax_rate": null, "net_income": 13690000, "net_income_continuing_ops": 13690000, "net_income_to_common": 13690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27554000, "short_term_investments": null, "net_receivables": 605370000, "inventory": 188125000, "other_current_assets": null, "total_current_assets": 877970000, "net_ppe": null, "goodwill": null, "intangible_assets": 12600000, "goodwill_and_intangibles": 12600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2680335000, "total_assets": 3558305000, "short_term_debt": 121695000, "accounts_payable": 598658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720353000, "long_term_debt": 241510000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 759063000, "total_liabilities": 1479416000, "total_debt": 363205000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1112747000, "total_equity": 2078889000, "shares_outstanding": 166027000, "operating_cash_flow": 195435000, "stock_based_compensation": 8440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 205387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132710000, "dividends_paid": 14578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48957000, "free_cash_flow": 400822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26788000", "ebitda": "147031000", "netIncome": "13690000", "grossProfit": "214112000", "depreciation": "None", "totalRevenue": "1038737000", "costOfRevenue": "824625000", "interestIncome": "0", "incomeBeforeTax": "17089000", "interestExpense": "9699000", "operatingIncome": "19882000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3399000", "reportedCurrency": "USD", "netInterestIncome": "-9699000", "nonInterestIncome": "None", "operatingExpenses": "194230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "824625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "120243000", "sellingGeneralAndAdministrative": "65033000", "netIncomeFromContinuingOperations": "13690000" }, "balance": { "goodwill": "None", "inventory": "188125000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3558305000", "longTermDebt": "241510000", "shortTermDebt": "121695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1112747000", "totalLiabilities": "1479416000", "otherCurrentAssets": "56921000", "totalCurrentAssets": "877970000", "currentLongTermDebt": "5097000", "longTermInvestments": "70840000", "shortTermInvestments": "None", "currentNetReceivables": "605370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2680335000", "currentAccountsPayable": "598658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "873367000", "totalShareholderEquity": "2078889000", "capitalLeaseObligations": "371679000", "otherCurrentLiabilities": "598658000", "totalCurrentLiabilities": "720353000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "759063000", "cashAndShortTermInvestments": "27554000", "commonStockSharesOutstanding": "166027000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "27554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13690000", "profitLoss": "None", "dividendPayout": "14578000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4860000", "operatingCashflow": "195435000", "capitalExpenditures": "205387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48957000", "cashflowFromInvestment": "-132710000", "stockBasedCompensation": "8440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "120243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 947397000, "cost_of_revenue": 892742000, "gross_profit": 54655000, "ebit": 65934000, "ebitda": 188915000, "pretax_income": 55032000, "tax_provision": 11977000, "net_income": 43055000, "net_income_to_common": 43055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13454000, "total_current_assets": 894408000, "total_assets": 3503385000, "short_term_debt": 117530000, "long_term_debt": 253000000, "total_debt": 370530000, "total_liabilities": 1433720000, "total_equity": 2069665000, "shares_outstanding": 165066000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51456000, "capital_expenditure": 118665000, "free_cash_flow": 170121000, "dividends_paid": 12956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288376, "ticker_id": 2458, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65934000", "ebitda": "188915000", "netIncome": "43055000", "grossProfit": "54655000", "depreciation": "None", "totalRevenue": "947397000", "costOfRevenue": "892742000", "interestIncome": "0", "incomeBeforeTax": "55032000", "interestExpense": "10902000", "operatingIncome": "-3629000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11977000", "reportedCurrency": "USD", "netInterestIncome": "-10902000", "nonInterestIncome": "None", "operatingExpenses": "58284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "892742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122981000", "sellingGeneralAndAdministrative": "58284000", "netIncomeFromContinuingOperations": "43055000" }, "balance": { "goodwill": "None", "inventory": "184420000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3503385000", "longTermDebt": "253000000", "shortTermDebt": "117530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1113968000", "totalLiabilities": "1433720000", "otherCurrentAssets": "122733000", "totalCurrentAssets": "894408000", "currentLongTermDebt": "None", "longTermInvestments": "148820000", "shortTermInvestments": "None", "currentNetReceivables": "573801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608977000", "currentAccountsPayable": "559673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625984000", "totalShareholderEquity": "2069665000", "capitalLeaseObligations": "372984000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "677203000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "756517000", "cashAndShortTermInvestments": "13454000", "commonStockSharesOutstanding": "165066000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43055000", "profitLoss": "None", "dividendPayout": "12956000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "15849000", "operatingCashflow": "51456000", "capitalExpenditures": "118665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55495000", "cashflowFromInvestment": "-113034000", "stockBasedCompensation": "7301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947397000, "cost_of_revenue": 892742000, "gross_profit": 54655000, "research_and_development": null, "selling_general_admin": 58284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65934000, "depreciation_amortisation": 122981000, "ebitda": 188915000, "interest_expense": 10902000, "interest_income": null, "other_non_operating": null, "pretax_income": 55032000, "tax_provision": 11977000, "effective_tax_rate": null, "net_income": 43055000, "net_income_continuing_ops": 43055000, "net_income_to_common": 43055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13454000, "short_term_investments": null, "net_receivables": 573801000, "inventory": 184420000, "other_current_assets": null, "total_current_assets": 894408000, "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": 2608977000, "total_assets": 3503385000, "short_term_debt": 117530000, "accounts_payable": 559673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 677203000, "long_term_debt": 253000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 756517000, "total_liabilities": 1433720000, "total_debt": 370530000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1113968000, "total_equity": 2069665000, "shares_outstanding": 165066000, "operating_cash_flow": 51456000, "stock_based_compensation": 7301000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113034000, "dividends_paid": 12956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55495000, "free_cash_flow": 170121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65934000", "ebitda": "188915000", "netIncome": "43055000", "grossProfit": "54655000", "depreciation": "None", "totalRevenue": "947397000", "costOfRevenue": "892742000", "interestIncome": "0", "incomeBeforeTax": "55032000", "interestExpense": "10902000", "operatingIncome": "-3629000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "11977000", "reportedCurrency": "USD", "netInterestIncome": "-10902000", "nonInterestIncome": "None", "operatingExpenses": "58284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "892742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "122981000", "sellingGeneralAndAdministrative": "58284000", "netIncomeFromContinuingOperations": "43055000" }, "balance": { "goodwill": "None", "inventory": "184420000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3503385000", "longTermDebt": "253000000", "shortTermDebt": "117530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1113968000", "totalLiabilities": "1433720000", "otherCurrentAssets": "122733000", "totalCurrentAssets": "894408000", "currentLongTermDebt": "None", "longTermInvestments": "148820000", "shortTermInvestments": "None", "currentNetReceivables": "573801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2608977000", "currentAccountsPayable": "559673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625984000", "totalShareholderEquity": "2069665000", "capitalLeaseObligations": "372984000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "677203000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "756517000", "cashAndShortTermInvestments": "13454000", "commonStockSharesOutstanding": "165066000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13454000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43055000", "profitLoss": "None", "dividendPayout": "12956000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "15849000", "operatingCashflow": "51456000", "capitalExpenditures": "118665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55495000", "cashflowFromInvestment": "-113034000", "stockBasedCompensation": "7301000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "24882000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "122981000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1042521000, "cost_of_revenue": 941473000, "gross_profit": 101048000, "ebit": 105315000, "ebitda": 234681000, "pretax_income": 95153000, "tax_provision": 24137000, "net_income": 71016000, "net_income_to_common": 71016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19563000, "total_current_assets": 921377000, "total_assets": 3441048000, "short_term_debt": 109105000, "long_term_debt": 160000000, "total_debt": 269105000, "total_liabilities": 1406065000, "total_equity": 2034983000, "shares_outstanding": 164243000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 170589000, "capital_expenditure": 137511000, "free_cash_flow": 308100000, "dividends_paid": 13753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288377, "ticker_id": 2458, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105315000", "ebitda": "234681000", "netIncome": "71016000", "grossProfit": "101048000", "depreciation": "None", "totalRevenue": "1042521000", "costOfRevenue": "941473000", "interestIncome": "0", "incomeBeforeTax": "95153000", "interestExpense": "10162000", "operatingIncome": "42704000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24137000", "reportedCurrency": "USD", "netInterestIncome": "-10162000", "nonInterestIncome": "None", "operatingExpenses": "58344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "941473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129366000", "sellingGeneralAndAdministrative": "58344000", "netIncomeFromContinuingOperations": "71016000" }, "balance": { "goodwill": "None", "inventory": "201268000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3441048000", "longTermDebt": "160000000", "shortTermDebt": "109105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1084192000", "totalLiabilities": "1406065000", "otherCurrentAssets": "93213000", "totalCurrentAssets": "921377000", "currentLongTermDebt": "None", "longTermInvestments": "86041000", "shortTermInvestments": "None", "currentNetReceivables": "607333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2519671000", "currentAccountsPayable": "404457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516884000", "totalShareholderEquity": "2034983000", "capitalLeaseObligations": "356884000", "otherCurrentLiabilities": "279816000", "totalCurrentLiabilities": "793378000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "612687000", "cashAndShortTermInvestments": "19563000", "commonStockSharesOutstanding": "164243000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "19563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71016000", "profitLoss": "None", "dividendPayout": "13753000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1715000", "operatingCashflow": "170589000", "capitalExpenditures": "137511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92234000", "cashflowFromInvestment": "-83118000", "stockBasedCompensation": "8101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042521000, "cost_of_revenue": 941473000, "gross_profit": 101048000, "research_and_development": null, "selling_general_admin": 58344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105315000, "depreciation_amortisation": 129366000, "ebitda": 234681000, "interest_expense": 10162000, "interest_income": null, "other_non_operating": null, "pretax_income": 95153000, "tax_provision": 24137000, "effective_tax_rate": null, "net_income": 71016000, "net_income_continuing_ops": 71016000, "net_income_to_common": 71016000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19563000, "short_term_investments": null, "net_receivables": 607333000, "inventory": 201268000, "other_current_assets": null, "total_current_assets": 921377000, "net_ppe": null, "goodwill": null, "intangible_assets": 12600000, "goodwill_and_intangibles": 12600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2519671000, "total_assets": 3441048000, "short_term_debt": 109105000, "accounts_payable": 404457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793378000, "long_term_debt": 160000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 612687000, "total_liabilities": 1406065000, "total_debt": 269105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1084192000, "total_equity": 2034983000, "shares_outstanding": 164243000, "operating_cash_flow": 170589000, "stock_based_compensation": 8101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83118000, "dividends_paid": 13753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92234000, "free_cash_flow": 308100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105315000", "ebitda": "234681000", "netIncome": "71016000", "grossProfit": "101048000", "depreciation": "None", "totalRevenue": "1042521000", "costOfRevenue": "941473000", "interestIncome": "0", "incomeBeforeTax": "95153000", "interestExpense": "10162000", "operatingIncome": "42704000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24137000", "reportedCurrency": "USD", "netInterestIncome": "-10162000", "nonInterestIncome": "None", "operatingExpenses": "58344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "941473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129366000", "sellingGeneralAndAdministrative": "58344000", "netIncomeFromContinuingOperations": "71016000" }, "balance": { "goodwill": "None", "inventory": "201268000", "commonStock": "1620000", "currentDebt": "None", "investments": "None", "totalAssets": "3441048000", "longTermDebt": "160000000", "shortTermDebt": "109105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1084192000", "totalLiabilities": "1406065000", "otherCurrentAssets": "93213000", "totalCurrentAssets": "921377000", "currentLongTermDebt": "None", "longTermInvestments": "86041000", "shortTermInvestments": "None", "currentNetReceivables": "607333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2519671000", "currentAccountsPayable": "404457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "516884000", "totalShareholderEquity": "2034983000", "capitalLeaseObligations": "356884000", "otherCurrentLiabilities": "279816000", "totalCurrentLiabilities": "793378000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "612687000", "cashAndShortTermInvestments": "19563000", "commonStockSharesOutstanding": "164243000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "19563000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71016000", "profitLoss": "None", "dividendPayout": "13753000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1715000", "operatingCashflow": "170589000", "capitalExpenditures": "137511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92234000", "cashflowFromInvestment": "-83118000", "stockBasedCompensation": "8101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129366000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 977461000, "cost_of_revenue": 889358000, "gross_profit": 88103000, "ebit": 37460000, "ebitda": 165202000, "pretax_income": 27917000, "tax_provision": 7806000, "net_income": 20111000, "net_income_to_common": 20111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24100000, "total_current_assets": 858510000, "total_assets": 3355822000, "short_term_debt": 103281000, "long_term_debt": 210000000, "total_debt": 313281000, "total_liabilities": 1381710000, "total_equity": 1974112000, "shares_outstanding": 165784000, "goodwill_and_intangibles": 12600000 }, "cash_flow": { "operating_cash_flow": 192118000, "capital_expenditure": 133930000, "free_cash_flow": 326048000, "dividends_paid": 13191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288378, "ticker_id": 2458, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37460000", "ebitda": "165202000", "netIncome": "20111000", "grossProfit": "88103000", "depreciation": "None", "totalRevenue": "977461000", "costOfRevenue": "889358000", "interestIncome": "0", "incomeBeforeTax": "27917000", "interestExpense": "9543000", "operatingIncome": "22328000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7806000", "reportedCurrency": "USD", "netInterestIncome": "-9543000", "nonInterestIncome": "None", "operatingExpenses": "65775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127742000", "sellingGeneralAndAdministrative": "65775000", "netIncomeFromContinuingOperations": "20111000" }, "balance": { "goodwill": "None", "inventory": "202865000", "commonStock": "1608000", "currentDebt": "None", "investments": "None", "totalAssets": "3355822000", "longTermDebt": "210000000", "shortTermDebt": "103281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1026519000", "totalLiabilities": "1381710000", "otherCurrentAssets": "87271000", "totalCurrentAssets": "858510000", "currentLongTermDebt": "None", "longTermInvestments": "69369000", "shortTermInvestments": "None", "currentNetReceivables": "544274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497312000", "currentAccountsPayable": "369112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563524000", "totalShareholderEquity": "1974112000", "capitalLeaseObligations": "353524000", "otherCurrentLiabilities": "227070000", "totalCurrentLiabilities": "716559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "665151000", "cashAndShortTermInvestments": "24100000", "commonStockSharesOutstanding": "165784000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "24100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20111000", "profitLoss": "None", "dividendPayout": "13191000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-682000", "operatingCashflow": "192118000", "capitalExpenditures": "133930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81849000", "cashflowFromInvestment": "-106175000", "stockBasedCompensation": "18080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 977461000, "cost_of_revenue": 889358000, "gross_profit": 88103000, "research_and_development": null, "selling_general_admin": 65775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37460000, "depreciation_amortisation": 127742000, "ebitda": 165202000, "interest_expense": 9543000, "interest_income": null, "other_non_operating": null, "pretax_income": 27917000, "tax_provision": 7806000, "effective_tax_rate": null, "net_income": 20111000, "net_income_continuing_ops": 20111000, "net_income_to_common": 20111000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24100000, "short_term_investments": null, "net_receivables": 544274000, "inventory": 202865000, "other_current_assets": null, "total_current_assets": 858510000, "net_ppe": null, "goodwill": null, "intangible_assets": 12600000, "goodwill_and_intangibles": 12600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2497312000, "total_assets": 3355822000, "short_term_debt": 103281000, "accounts_payable": 369112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 716559000, "long_term_debt": 210000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 665151000, "total_liabilities": 1381710000, "total_debt": 313281000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1026519000, "total_equity": 1974112000, "shares_outstanding": 165784000, "operating_cash_flow": 192118000, "stock_based_compensation": 18080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106175000, "dividends_paid": 13191000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81849000, "free_cash_flow": 326048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37460000", "ebitda": "165202000", "netIncome": "20111000", "grossProfit": "88103000", "depreciation": "None", "totalRevenue": "977461000", "costOfRevenue": "889358000", "interestIncome": "0", "incomeBeforeTax": "27917000", "interestExpense": "9543000", "operatingIncome": "22328000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7806000", "reportedCurrency": "USD", "netInterestIncome": "-9543000", "nonInterestIncome": "None", "operatingExpenses": "65775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "889358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127742000", "sellingGeneralAndAdministrative": "65775000", "netIncomeFromContinuingOperations": "20111000" }, "balance": { "goodwill": "None", "inventory": "202865000", "commonStock": "1608000", "currentDebt": "None", "investments": "None", "totalAssets": "3355822000", "longTermDebt": "210000000", "shortTermDebt": "103281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "12600000", "reportedCurrency": "USD", "retainedEarnings": "1026519000", "totalLiabilities": "1381710000", "otherCurrentAssets": "87271000", "totalCurrentAssets": "858510000", "currentLongTermDebt": "None", "longTermInvestments": "69369000", "shortTermInvestments": "None", "currentNetReceivables": "544274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2497312000", "currentAccountsPayable": "369112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "563524000", "totalShareholderEquity": "1974112000", "capitalLeaseObligations": "353524000", "otherCurrentLiabilities": "227070000", "totalCurrentLiabilities": "716559000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "665151000", "cashAndShortTermInvestments": "24100000", "commonStockSharesOutstanding": "165784000", "intangibleAssetsExcludingGoodwill": "12600000", "cashAndCashEquivalentsAtCarryingValue": "24100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20111000", "profitLoss": "None", "dividendPayout": "13191000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-682000", "operatingCashflow": "192118000", "capitalExpenditures": "133930000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81849000", "cashflowFromInvestment": "-106175000", "stockBasedCompensation": "18080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13191000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23958000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 943574000, "cost_of_revenue": 873918000, "gross_profit": 69656000, "ebit": 66467000, "ebitda": 198631000, "pretax_income": 57968000, "tax_provision": 6075000, "net_income": 51893000, "net_income_to_common": 51893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19984000, "total_current_assets": 848523000, "total_assets": 3296394000, "short_term_debt": 95218000, "long_term_debt": 190500000, "total_debt": 285718000, "total_liabilities": 1317525000, "total_equity": 1978869000, "shares_outstanding": 167163000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 177292000, "capital_expenditure": 203492000, "free_cash_flow": 380784000, "dividends_paid": 13002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288379, "ticker_id": 2458, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66467000", "ebitda": "198631000", "netIncome": "51893000", "grossProfit": "69656000", "depreciation": "None", "totalRevenue": "943574000", "costOfRevenue": "873918000", "interestIncome": "0", "incomeBeforeTax": "57968000", "interestExpense": "8499000", "operatingIncome": "13482000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6075000", "reportedCurrency": "USD", "netInterestIncome": "-8499000", "nonInterestIncome": "None", "operatingExpenses": "56174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "873918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132164000", "sellingGeneralAndAdministrative": "56174000", "netIncomeFromContinuingOperations": "51893000" }, "balance": { "goodwill": "None", "inventory": "203469000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "3296394000", "longTermDebt": "190500000", "shortTermDebt": "95218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019517000", "totalLiabilities": "1317525000", "otherCurrentAssets": "85214000", "totalCurrentAssets": "848523000", "currentLongTermDebt": "None", "longTermInvestments": "81036000", "shortTermInvestments": "None", "currentNetReceivables": "539856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447871000", "currentAccountsPayable": "314123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533606000", "totalShareholderEquity": "1978869000", "capitalLeaseObligations": "343106000", "otherCurrentLiabilities": "206713000", "totalCurrentLiabilities": "666523000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651002000", "cashAndShortTermInvestments": "19984000", "commonStockSharesOutstanding": "167163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51893000", "profitLoss": "None", "dividendPayout": "13002000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6210000", "operatingCashflow": "177292000", "capitalExpenditures": "203492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8099000", "cashflowFromInvestment": "-188148000", "stockBasedCompensation": "10094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132163999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943574000, "cost_of_revenue": 873918000, "gross_profit": 69656000, "research_and_development": null, "selling_general_admin": 56174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66467000, "depreciation_amortisation": 132164000, "ebitda": 198631000, "interest_expense": 8499000, "interest_income": null, "other_non_operating": null, "pretax_income": 57968000, "tax_provision": 6075000, "effective_tax_rate": null, "net_income": 51893000, "net_income_continuing_ops": 51893000, "net_income_to_common": 51893000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19984000, "short_term_investments": null, "net_receivables": 539856000, "inventory": 203469000, "other_current_assets": null, "total_current_assets": 848523000, "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": 2447871000, "total_assets": 3296394000, "short_term_debt": 95218000, "accounts_payable": 314123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 666523000, "long_term_debt": 190500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 651002000, "total_liabilities": 1317525000, "total_debt": 285718000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1019517000, "total_equity": 1978869000, "shares_outstanding": 167163000, "operating_cash_flow": 177292000, "stock_based_compensation": 10094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 203492000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188148000, "dividends_paid": 13002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8099000, "free_cash_flow": 380784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66467000", "ebitda": "198631000", "netIncome": "51893000", "grossProfit": "69656000", "depreciation": "None", "totalRevenue": "943574000", "costOfRevenue": "873918000", "interestIncome": "0", "incomeBeforeTax": "57968000", "interestExpense": "8499000", "operatingIncome": "13482000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6075000", "reportedCurrency": "USD", "netInterestIncome": "-8499000", "nonInterestIncome": "None", "operatingExpenses": "56174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "873918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132164000", "sellingGeneralAndAdministrative": "56174000", "netIncomeFromContinuingOperations": "51893000" }, "balance": { "goodwill": "None", "inventory": "203469000", "commonStock": "1619000", "currentDebt": "None", "investments": "None", "totalAssets": "3296394000", "longTermDebt": "190500000", "shortTermDebt": "95218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1019517000", "totalLiabilities": "1317525000", "otherCurrentAssets": "85214000", "totalCurrentAssets": "848523000", "currentLongTermDebt": "None", "longTermInvestments": "81036000", "shortTermInvestments": "None", "currentNetReceivables": "539856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2447871000", "currentAccountsPayable": "314123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "533606000", "totalShareholderEquity": "1978869000", "capitalLeaseObligations": "343106000", "otherCurrentLiabilities": "206713000", "totalCurrentLiabilities": "666523000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "651002000", "cashAndShortTermInvestments": "19984000", "commonStockSharesOutstanding": "167163000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51893000", "profitLoss": "None", "dividendPayout": "13002000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6210000", "operatingCashflow": "177292000", "capitalExpenditures": "203492000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8099000", "cashflowFromInvestment": "-188148000", "stockBasedCompensation": "10094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132163999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1138578000, "cost_of_revenue": 966669000, "gross_profit": 171909000, "ebit": 104551000, "ebitda": 230946000, "pretax_income": 95962000, "tax_provision": 22158000, "net_income": 73804000, "net_income_to_common": 73804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23012000, "total_current_assets": 922520000, "total_assets": 3272884000, "short_term_debt": 93052000, "long_term_debt": 123000000, "total_debt": 216052000, "total_liabilities": 1303886000, "total_equity": 1968998000, "shares_outstanding": 168595000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 244495000, "capital_expenditure": 166591000, "free_cash_flow": 411086000, "dividends_paid": 11441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288381, "ticker_id": 2458, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104551000", "ebitda": "230946000", "netIncome": "73804000", "grossProfit": "171909000", "depreciation": "None", "totalRevenue": "1138578000", "costOfRevenue": "966669000", "interestIncome": "0", "incomeBeforeTax": "95962000", "interestExpense": "8589000", "operatingIncome": "113295000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22158000", "reportedCurrency": "USD", "netInterestIncome": "-8589000", "nonInterestIncome": "None", "operatingExpenses": "58614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126395000", "sellingGeneralAndAdministrative": "58614000", "netIncomeFromContinuingOperations": "73804000" }, "balance": { "goodwill": "None", "inventory": "197563000", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3272884000", "longTermDebt": "123000000", "shortTermDebt": "93052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "980914000", "totalLiabilities": "1303886000", "otherCurrentAssets": "107889000", "totalCurrentAssets": "922520000", "currentLongTermDebt": "None", "longTermInvestments": "34757000", "shortTermInvestments": "None", "currentNetReceivables": "594056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2350364000", "currentAccountsPayable": "347074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471072000", "totalShareholderEquity": "1968998000", "capitalLeaseObligations": "348072000", "otherCurrentLiabilities": "240641000", "totalCurrentLiabilities": "748571000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555315000", "cashAndShortTermInvestments": "23012000", "commonStockSharesOutstanding": "168595000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73804000", "profitLoss": "None", "dividendPayout": "11441000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8848000", "operatingCashflow": "244495000", "capitalExpenditures": "166591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88816000", "cashflowFromInvestment": "-162835000", "stockBasedCompensation": "8121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1138578000, "cost_of_revenue": 966669000, "gross_profit": 171909000, "research_and_development": null, "selling_general_admin": 58614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104551000, "depreciation_amortisation": 126395000, "ebitda": 230946000, "interest_expense": 8589000, "interest_income": null, "other_non_operating": null, "pretax_income": 95962000, "tax_provision": 22158000, "effective_tax_rate": null, "net_income": 73804000, "net_income_continuing_ops": 73804000, "net_income_to_common": 73804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23012000, "short_term_investments": null, "net_receivables": 594056000, "inventory": 197563000, "other_current_assets": null, "total_current_assets": 922520000, "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": 2350364000, "total_assets": 3272884000, "short_term_debt": 93052000, "accounts_payable": 347074000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748571000, "long_term_debt": 123000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 555315000, "total_liabilities": 1303886000, "total_debt": 216052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 980914000, "total_equity": 1968998000, "shares_outstanding": 168595000, "operating_cash_flow": 244495000, "stock_based_compensation": 8121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -162835000, "dividends_paid": 11441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88816000, "free_cash_flow": 411086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104551000", "ebitda": "230946000", "netIncome": "73804000", "grossProfit": "171909000", "depreciation": "None", "totalRevenue": "1138578000", "costOfRevenue": "966669000", "interestIncome": "0", "incomeBeforeTax": "95962000", "interestExpense": "8589000", "operatingIncome": "113295000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "22158000", "reportedCurrency": "USD", "netInterestIncome": "-8589000", "nonInterestIncome": "None", "operatingExpenses": "58614000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "966669000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126395000", "sellingGeneralAndAdministrative": "58614000", "netIncomeFromContinuingOperations": "73804000" }, "balance": { "goodwill": "None", "inventory": "197563000", "commonStock": "1634000", "currentDebt": "None", "investments": "None", "totalAssets": "3272884000", "longTermDebt": "123000000", "shortTermDebt": "93052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "980914000", "totalLiabilities": "1303886000", "otherCurrentAssets": "107889000", "totalCurrentAssets": "922520000", "currentLongTermDebt": "None", "longTermInvestments": "34757000", "shortTermInvestments": "None", "currentNetReceivables": "594056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2350364000", "currentAccountsPayable": "347074000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "471072000", "totalShareholderEquity": "1968998000", "capitalLeaseObligations": "348072000", "otherCurrentLiabilities": "240641000", "totalCurrentLiabilities": "748571000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "555315000", "cashAndShortTermInvestments": "23012000", "commonStockSharesOutstanding": "168595000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23012000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73804000", "profitLoss": "None", "dividendPayout": "11441000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "8848000", "operatingCashflow": "244495000", "capitalExpenditures": "166591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88816000", "cashflowFromInvestment": "-162835000", "stockBasedCompensation": "8121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39351000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126395000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1159884000, "cost_of_revenue": 959103000, "gross_profit": 200781000, "ebit": 149034000, "ebitda": 272339000, "pretax_income": 140971000, "tax_provision": 32550000, "net_income": 108421000, "net_income_to_common": 108421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30043000, "total_current_assets": 1002312000, "total_assets": 3241355000, "short_term_debt": 85052000, "long_term_debt": 147000000, "total_debt": 232052000, "total_liabilities": 1304460000, "total_equity": 1936895000, "shares_outstanding": 169669000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 248191000, "capital_expenditure": 135965000, "free_cash_flow": 384156000, "dividends_paid": 12225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288382, "ticker_id": 2458, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149034000", "ebitda": "272339000", "netIncome": "108421000", "grossProfit": "200781000", "depreciation": "None", "totalRevenue": "1159884000", "costOfRevenue": "959103000", "interestIncome": "0", "incomeBeforeTax": "140971000", "interestExpense": "8063000", "operatingIncome": "143081000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32550000", "reportedCurrency": "USD", "netInterestIncome": "-8063000", "nonInterestIncome": "None", "operatingExpenses": "57700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123305000", "sellingGeneralAndAdministrative": "57700000", "netIncomeFromContinuingOperations": "108421000" }, "balance": { "goodwill": "None", "inventory": "206386000", "commonStock": "1653000", "currentDebt": "None", "investments": "None", "totalAssets": "3241355000", "longTermDebt": "147000000", "shortTermDebt": "85052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "918836000", "totalLiabilities": "1304460000", "otherCurrentAssets": "90246000", "totalCurrentAssets": "1002312000", "currentLongTermDebt": "None", "longTermInvestments": "37485000", "shortTermInvestments": "None", "currentNetReceivables": "675637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239043000", "currentAccountsPayable": "348273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "468301000", "totalShareholderEquity": "1936895000", "capitalLeaseObligations": "321301000", "otherCurrentLiabilities": "286791000", "totalCurrentLiabilities": "743897000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "560563000", "cashAndShortTermInvestments": "30043000", "commonStockSharesOutstanding": "169669000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108421000", "profitLoss": "None", "dividendPayout": "12225000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2032000", "operatingCashflow": "248191000", "capitalExpenditures": "135965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91755000", "cashflowFromInvestment": "-150137000", "stockBasedCompensation": "6870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1159884000, "cost_of_revenue": 959103000, "gross_profit": 200781000, "research_and_development": null, "selling_general_admin": 57700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149034000, "depreciation_amortisation": 123305000, "ebitda": 272339000, "interest_expense": 8063000, "interest_income": null, "other_non_operating": null, "pretax_income": 140971000, "tax_provision": 32550000, "effective_tax_rate": null, "net_income": 108421000, "net_income_continuing_ops": 108421000, "net_income_to_common": 108421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30043000, "short_term_investments": null, "net_receivables": 675637000, "inventory": 206386000, "other_current_assets": null, "total_current_assets": 1002312000, "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": 2239043000, "total_assets": 3241355000, "short_term_debt": 85052000, "accounts_payable": 348273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 743897000, "long_term_debt": 147000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 560563000, "total_liabilities": 1304460000, "total_debt": 232052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 918836000, "total_equity": 1936895000, "shares_outstanding": 169669000, "operating_cash_flow": 248191000, "stock_based_compensation": 6870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150137000, "dividends_paid": 12225000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91755000, "free_cash_flow": 384156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149034000", "ebitda": "272339000", "netIncome": "108421000", "grossProfit": "200781000", "depreciation": "None", "totalRevenue": "1159884000", "costOfRevenue": "959103000", "interestIncome": "0", "incomeBeforeTax": "140971000", "interestExpense": "8063000", "operatingIncome": "143081000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "32550000", "reportedCurrency": "USD", "netInterestIncome": "-8063000", "nonInterestIncome": "None", "operatingExpenses": "57700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123305000", "sellingGeneralAndAdministrative": "57700000", "netIncomeFromContinuingOperations": "108421000" }, "balance": { "goodwill": "None", "inventory": "206386000", "commonStock": "1653000", "currentDebt": "None", "investments": "None", "totalAssets": "3241355000", "longTermDebt": "147000000", "shortTermDebt": "85052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "918836000", "totalLiabilities": "1304460000", "otherCurrentAssets": "90246000", "totalCurrentAssets": "1002312000", "currentLongTermDebt": "None", "longTermInvestments": "37485000", "shortTermInvestments": "None", "currentNetReceivables": "675637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2239043000", "currentAccountsPayable": "348273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "468301000", "totalShareholderEquity": "1936895000", "capitalLeaseObligations": "321301000", "otherCurrentLiabilities": "286791000", "totalCurrentLiabilities": "743897000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "560563000", "cashAndShortTermInvestments": "30043000", "commonStockSharesOutstanding": "169669000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108421000", "profitLoss": "None", "dividendPayout": "12225000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2032000", "operatingCashflow": "248191000", "capitalExpenditures": "135965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91755000", "cashflowFromInvestment": "-150137000", "stockBasedCompensation": "6870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12225000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29576000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1073125000, "cost_of_revenue": 905866000, "gross_profit": 167259000, "ebit": 115911000, "ebitda": 239097000, "pretax_income": 108370000, "tax_provision": 26478000, "net_income": 81892000, "net_income_to_common": 81892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23788000, "total_current_assets": 978008000, "total_assets": 3097619000, "short_term_debt": 74028000, "long_term_debt": 166000000, "total_debt": 240028000, "total_liabilities": 1213135000, "total_equity": 1884484000, "shares_outstanding": 171441000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 159396000, "capital_expenditure": 144986000, "free_cash_flow": 304382000, "dividends_paid": 11642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288383, "ticker_id": 2458, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115911000", "ebitda": "239097000", "netIncome": "81892000", "grossProfit": "167259000", "depreciation": "None", "totalRevenue": "1073125000", "costOfRevenue": "905866000", "interestIncome": "478000", "incomeBeforeTax": "108370000", "interestExpense": "7541000", "operatingIncome": "114273000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26478000", "reportedCurrency": "USD", "netInterestIncome": "-7063000", "nonInterestIncome": "None", "operatingExpenses": "52986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123186000", "sellingGeneralAndAdministrative": "52986000", "netIncomeFromContinuingOperations": "81892000" }, "balance": { "goodwill": "None", "inventory": "210060000", "commonStock": "1652000", "currentDebt": "None", "investments": "None", "totalAssets": "3097619000", "longTermDebt": "166000000", "shortTermDebt": "74028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "822256000", "totalLiabilities": "1213135000", "otherCurrentAssets": "94952000", "totalCurrentAssets": "978008000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119611000", "currentAccountsPayable": "315998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447431000", "totalShareholderEquity": "1884484000", "capitalLeaseObligations": "281431000", "otherCurrentLiabilities": "234895000", "totalCurrentLiabilities": "662365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "550770000", "cashAndShortTermInvestments": "23788000", "commonStockSharesOutstanding": "171441000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81892000", "profitLoss": "None", "dividendPayout": "11642000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4604000", "operatingCashflow": "159396000", "capitalExpenditures": "144986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30233000", "cashflowFromInvestment": "-141993000", "stockBasedCompensation": "7327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1073125000, "cost_of_revenue": 905866000, "gross_profit": 167259000, "research_and_development": null, "selling_general_admin": 52986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115911000, "depreciation_amortisation": 123186000, "ebitda": 239097000, "interest_expense": 7541000, "interest_income": null, "other_non_operating": null, "pretax_income": 108370000, "tax_provision": 26478000, "effective_tax_rate": null, "net_income": 81892000, "net_income_continuing_ops": 81892000, "net_income_to_common": 81892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23788000, "short_term_investments": null, "net_receivables": 649208000, "inventory": 210060000, "other_current_assets": null, "total_current_assets": 978008000, "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": 2119611000, "total_assets": 3097619000, "short_term_debt": 74028000, "accounts_payable": 315998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 662365000, "long_term_debt": 166000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 550770000, "total_liabilities": 1213135000, "total_debt": 240028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 822256000, "total_equity": 1884484000, "shares_outstanding": 171441000, "operating_cash_flow": 159396000, "stock_based_compensation": 7327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -141993000, "dividends_paid": 11642000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30233000, "free_cash_flow": 304382000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "115911000", "ebitda": "239097000", "netIncome": "81892000", "grossProfit": "167259000", "depreciation": "None", "totalRevenue": "1073125000", "costOfRevenue": "905866000", "interestIncome": "478000", "incomeBeforeTax": "108370000", "interestExpense": "7541000", "operatingIncome": "114273000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "26478000", "reportedCurrency": "USD", "netInterestIncome": "-7063000", "nonInterestIncome": "None", "operatingExpenses": "52986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "905866000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123186000", "sellingGeneralAndAdministrative": "52986000", "netIncomeFromContinuingOperations": "81892000" }, "balance": { "goodwill": "None", "inventory": "210060000", "commonStock": "1652000", "currentDebt": "None", "investments": "None", "totalAssets": "3097619000", "longTermDebt": "166000000", "shortTermDebt": "74028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "822256000", "totalLiabilities": "1213135000", "otherCurrentAssets": "94952000", "totalCurrentAssets": "978008000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "649208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119611000", "currentAccountsPayable": "315998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447431000", "totalShareholderEquity": "1884484000", "capitalLeaseObligations": "281431000", "otherCurrentLiabilities": "234895000", "totalCurrentLiabilities": "662365000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "550770000", "cashAndShortTermInvestments": "23788000", "commonStockSharesOutstanding": "171441000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81892000", "profitLoss": "None", "dividendPayout": "11642000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4604000", "operatingCashflow": "159396000", "capitalExpenditures": "144986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30233000", "cashflowFromInvestment": "-141993000", "stockBasedCompensation": "7327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11642000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1074958000, "cost_of_revenue": 895672000, "gross_profit": 179286000, "ebit": 126304000, "ebitda": 244725000, "pretax_income": 119207000, "tax_provision": 26824000, "net_income": 92383000, "net_income_to_common": 92383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36784000, "total_current_assets": 954254000, "total_assets": 3033557000, "short_term_debt": 67395000, "long_term_debt": 140000000, "total_debt": 207395000, "total_liabilities": 1192149000, "total_equity": 1841408000, "shares_outstanding": 172661000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 294742000, "capital_expenditure": 138086000, "free_cash_flow": 432828000, "dividends_paid": 11673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288384, "ticker_id": 2458, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126304000", "ebitda": "244725000", "netIncome": "92383000", "grossProfit": "179286000", "depreciation": "None", "totalRevenue": "1074958000", "costOfRevenue": "895672000", "interestIncome": "733000", "incomeBeforeTax": "119207000", "interestExpense": "7097000", "operatingIncome": "123990000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26824000", "reportedCurrency": "USD", "netInterestIncome": "-6364000", "nonInterestIncome": "None", "operatingExpenses": "55296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "895672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118421000", "sellingGeneralAndAdministrative": "55296000", "netIncomeFromContinuingOperations": "92383000" }, "balance": { "goodwill": "None", "inventory": "205865000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "3033557000", "longTermDebt": "140000000", "shortTermDebt": "67395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752328000", "totalLiabilities": "1192149000", "otherCurrentAssets": "124135000", "totalCurrentAssets": "954254000", "currentLongTermDebt": "None", "longTermInvestments": "31646000", "shortTermInvestments": "None", "currentNetReceivables": "587470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079303000", "currentAccountsPayable": "293733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405309000", "totalShareholderEquity": "1841408000", "capitalLeaseObligations": "265309000", "otherCurrentLiabilities": "266236000", "totalCurrentLiabilities": "639424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552724999", "cashAndShortTermInvestments": "36784000", "commonStockSharesOutstanding": "172661000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92383000", "profitLoss": "None", "dividendPayout": "11673000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-575000", "operatingCashflow": "294742000", "capitalExpenditures": "138086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140975000", "cashflowFromInvestment": "-143893000", "stockBasedCompensation": "9288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1074958000, "cost_of_revenue": 895672000, "gross_profit": 179286000, "research_and_development": null, "selling_general_admin": 55296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126304000, "depreciation_amortisation": 118421000, "ebitda": 244725000, "interest_expense": 7097000, "interest_income": null, "other_non_operating": null, "pretax_income": 119207000, "tax_provision": 26824000, "effective_tax_rate": null, "net_income": 92383000, "net_income_continuing_ops": 92383000, "net_income_to_common": 92383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36784000, "short_term_investments": null, "net_receivables": 587470000, "inventory": 205865000, "other_current_assets": null, "total_current_assets": 954254000, "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": 2079303000, "total_assets": 3033557000, "short_term_debt": 67395000, "accounts_payable": 293733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639424000, "long_term_debt": 140000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 552724999, "total_liabilities": 1192149000, "total_debt": 207395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 752328000, "total_equity": 1841408000, "shares_outstanding": 172661000, "operating_cash_flow": 294742000, "stock_based_compensation": 9288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138086000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143893000, "dividends_paid": 11673000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140975000, "free_cash_flow": 432828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126304000", "ebitda": "244725000", "netIncome": "92383000", "grossProfit": "179286000", "depreciation": "None", "totalRevenue": "1074958000", "costOfRevenue": "895672000", "interestIncome": "733000", "incomeBeforeTax": "119207000", "interestExpense": "7097000", "operatingIncome": "123990000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26824000", "reportedCurrency": "USD", "netInterestIncome": "-6364000", "nonInterestIncome": "None", "operatingExpenses": "55296000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "895672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118421000", "sellingGeneralAndAdministrative": "55296000", "netIncomeFromContinuingOperations": "92383000" }, "balance": { "goodwill": "None", "inventory": "205865000", "commonStock": "1666000", "currentDebt": "None", "investments": "None", "totalAssets": "3033557000", "longTermDebt": "140000000", "shortTermDebt": "67395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "752328000", "totalLiabilities": "1192149000", "otherCurrentAssets": "124135000", "totalCurrentAssets": "954254000", "currentLongTermDebt": "None", "longTermInvestments": "31646000", "shortTermInvestments": "None", "currentNetReceivables": "587470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079303000", "currentAccountsPayable": "293733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "405309000", "totalShareholderEquity": "1841408000", "capitalLeaseObligations": "265309000", "otherCurrentLiabilities": "266236000", "totalCurrentLiabilities": "639424000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "552724999", "cashAndShortTermInvestments": "36784000", "commonStockSharesOutstanding": "172661000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92383000", "profitLoss": "None", "dividendPayout": "11673000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-575000", "operatingCashflow": "294742000", "capitalExpenditures": "138086000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140975000", "cashflowFromInvestment": "-143893000", "stockBasedCompensation": "9288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11673000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1215905000, "cost_of_revenue": 959244000, "gross_profit": 256661000, "ebit": 205758000, "ebitda": 314755000, "pretax_income": 198451000, "tax_provision": 49843000, "net_income": 148608000, "net_income_to_common": 148608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26603000, "total_current_assets": 1067624000, "total_assets": 3089123000, "short_term_debt": 55649000, "long_term_debt": 223000000, "total_debt": 278649000, "total_liabilities": 1300561000, "total_equity": 1788562000, "shares_outstanding": 173984000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 275453000, "capital_expenditure": 172931000, "free_cash_flow": 448384000, "dividends_paid": 8441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288386, "ticker_id": 2458, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "205758000", "ebitda": "314755000", "netIncome": "148608000", "grossProfit": "256661000", "depreciation": "None", "totalRevenue": "1215905000", "costOfRevenue": "959244000", "interestIncome": "531000", "incomeBeforeTax": "198451000", "interestExpense": "7307000", "operatingIncome": "201621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "49843000", "reportedCurrency": "USD", "netInterestIncome": "-6776000", "nonInterestIncome": "None", "operatingExpenses": "55040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108997000", "sellingGeneralAndAdministrative": "55040000", "netIncomeFromContinuingOperations": "148608000" }, "balance": { "goodwill": "None", "inventory": "211747000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3089123000", "longTermDebt": "223000000", "shortTermDebt": "55649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "671924000", "totalLiabilities": "1300561000", "otherCurrentAssets": "100848000", "totalCurrentAssets": "1067624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2021499000", "currentAccountsPayable": "358595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1846912000", "shortLongTermDebtTotal": "446519000", "totalShareholderEquity": "1788562000", "capitalLeaseObligations": "223519000", "otherCurrentLiabilities": "268018000", "totalCurrentLiabilities": "793809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "506751999", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "173984000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148608000", "profitLoss": "None", "dividendPayout": "8441000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10945000", "operatingCashflow": "275453000", "capitalExpenditures": "172931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108133000", "cashflowFromInvestment": "-172139000", "stockBasedCompensation": "8595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215905000, "cost_of_revenue": 959244000, "gross_profit": 256661000, "research_and_development": null, "selling_general_admin": 55040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 205758000, "depreciation_amortisation": 108997000, "ebitda": 314755000, "interest_expense": 7307000, "interest_income": null, "other_non_operating": null, "pretax_income": 198451000, "tax_provision": 49843000, "effective_tax_rate": null, "net_income": 148608000, "net_income_continuing_ops": 148608000, "net_income_to_common": 148608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26603000, "short_term_investments": null, "net_receivables": 728426000, "inventory": 211747000, "other_current_assets": null, "total_current_assets": 1067624000, "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": 2021499000, "total_assets": 3089123000, "short_term_debt": 55649000, "accounts_payable": 358595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793809000, "long_term_debt": 223000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 506751999, "total_liabilities": 1300561000, "total_debt": 278649000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 671924000, "total_equity": 1788562000, "shares_outstanding": 173984000, "operating_cash_flow": 275453000, "stock_based_compensation": 8595000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172931000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172139000, "dividends_paid": 8441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108133000, "free_cash_flow": 448384000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "205758000", "ebitda": "314755000", "netIncome": "148608000", "grossProfit": "256661000", "depreciation": "None", "totalRevenue": "1215905000", "costOfRevenue": "959244000", "interestIncome": "531000", "incomeBeforeTax": "198451000", "interestExpense": "7307000", "operatingIncome": "201621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "49843000", "reportedCurrency": "USD", "netInterestIncome": "-6776000", "nonInterestIncome": "None", "operatingExpenses": "55040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "959244000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108997000", "sellingGeneralAndAdministrative": "55040000", "netIncomeFromContinuingOperations": "148608000" }, "balance": { "goodwill": "None", "inventory": "211747000", "commonStock": "1686000", "currentDebt": "None", "investments": "None", "totalAssets": "3089123000", "longTermDebt": "223000000", "shortTermDebt": "55649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "671924000", "totalLiabilities": "1300561000", "otherCurrentAssets": "100848000", "totalCurrentAssets": "1067624000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "728426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2021499000", "currentAccountsPayable": "358595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1846912000", "shortLongTermDebtTotal": "446519000", "totalShareholderEquity": "1788562000", "capitalLeaseObligations": "223519000", "otherCurrentLiabilities": "268018000", "totalCurrentLiabilities": "793809000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "506751999", "cashAndShortTermInvestments": "26603000", "commonStockSharesOutstanding": "173984000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148608000", "profitLoss": "None", "dividendPayout": "8441000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-10945000", "operatingCashflow": "275453000", "capitalExpenditures": "172931000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108133000", "cashflowFromInvestment": "-172139000", "stockBasedCompensation": "8595000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29279000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "income_statement": { "revenue": 1194988000, "cost_of_revenue": 933151000, "gross_profit": 261837000, "ebit": 206828000, "ebitda": 306523000, "pretax_income": 200003000, "tax_provision": 47332000, "net_income": 152671000, "net_income_to_common": 152671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31667000, "total_current_assets": 1073915000, "total_assets": 2924502000, "short_term_debt": 38541000, "long_term_debt": 288000000, "total_debt": 326541000, "total_liabilities": 1250561000, "total_equity": 1673941000, "shares_outstanding": 176225000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 240449000, "capital_expenditure": 159143000, "free_cash_flow": 399592000, "dividends_paid": 8793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288387, "ticker_id": 2458, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:01.879516+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "206828000", "ebitda": "306523000", "netIncome": "152671000", "grossProfit": "261837000", "depreciation": "None", "totalRevenue": "1194988000", "costOfRevenue": "933151000", "interestIncome": "350000", "incomeBeforeTax": "200003000", "interestExpense": "6825000", "operatingIncome": "203803000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "47332000", "reportedCurrency": "USD", "netInterestIncome": "-6475000", "nonInterestIncome": "None", "operatingExpenses": "58034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6475000", "costofGoodsAndServicesSold": "933151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99695000", "sellingGeneralAndAdministrative": "58034000", "netIncomeFromContinuingOperations": "152671000" }, "balance": { "goodwill": "None", "inventory": "201069000", "commonStock": "1704000", "currentDebt": "None", "investments": "None", "totalAssets": "2924502000", "longTermDebt": "288000000", "shortTermDebt": "38541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "531974000", "totalLiabilities": "1250561000", "otherCurrentAssets": "121985000", "totalCurrentAssets": "1073915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850587000", "currentAccountsPayable": "368723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546187000", "shortLongTermDebtTotal": "428963000", "totalShareholderEquity": "1673941000", "capitalLeaseObligations": "140963000", "otherCurrentLiabilities": "265340000", "totalCurrentLiabilities": "744230000", "otherNonCurrentLiabilities": "217264000", "totalNonCurrentLiabilities": "506330999", "cashAndShortTermInvestments": "31667000", "commonStockSharesOutstanding": "176225000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152671000", "profitLoss": "None", "dividendPayout": "8793000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6384000", "operatingCashflow": "240449000", "capitalExpenditures": "159143000", "changeInReceivables": "25050000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3112000", "cashflowFromInvestment": "-226642000", "stockBasedCompensation": "7965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10695000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1194988000, "cost_of_revenue": 933151000, "gross_profit": 261837000, "research_and_development": null, "selling_general_admin": 58034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 206828000, "depreciation_amortisation": 99695000, "ebitda": 306523000, "interest_expense": 6825000, "interest_income": null, "other_non_operating": null, "pretax_income": 200003000, "tax_provision": 47332000, "effective_tax_rate": null, "net_income": 152671000, "net_income_continuing_ops": 152671000, "net_income_to_common": 152671000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31667000, "short_term_investments": null, "net_receivables": 719194000, "inventory": 201069000, "other_current_assets": null, "total_current_assets": 1073915000, "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": 1850587000, "total_assets": 2924502000, "short_term_debt": 38541000, "accounts_payable": 368723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744230000, "long_term_debt": 288000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 506330999, "total_liabilities": 1250561000, "total_debt": 326541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 531974000, "total_equity": 1673941000, "shares_outstanding": 176225000, "operating_cash_flow": 240449000, "stock_based_compensation": 7965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -226642000, "dividends_paid": 8793000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3112000, "free_cash_flow": 399592000, "net_change_in_cash": 10695000 }, "raw_data": { "income": { "ebit": "206828000", "ebitda": "306523000", "netIncome": "152671000", "grossProfit": "261837000", "depreciation": "None", "totalRevenue": "1194988000", "costOfRevenue": "933151000", "interestIncome": "350000", "incomeBeforeTax": "200003000", "interestExpense": "6825000", "operatingIncome": "203803000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "47332000", "reportedCurrency": "USD", "netInterestIncome": "-6475000", "nonInterestIncome": "None", "operatingExpenses": "58034000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-6475000", "costofGoodsAndServicesSold": "933151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99695000", "sellingGeneralAndAdministrative": "58034000", "netIncomeFromContinuingOperations": "152671000" }, "balance": { "goodwill": "None", "inventory": "201069000", "commonStock": "1704000", "currentDebt": "None", "investments": "None", "totalAssets": "2924502000", "longTermDebt": "288000000", "shortTermDebt": "38541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "531974000", "totalLiabilities": "1250561000", "otherCurrentAssets": "121985000", "totalCurrentAssets": "1073915000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1850587000", "currentAccountsPayable": "368723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1546187000", "shortLongTermDebtTotal": "428963000", "totalShareholderEquity": "1673941000", "capitalLeaseObligations": "140963000", "otherCurrentLiabilities": "265340000", "totalCurrentLiabilities": "744230000", "otherNonCurrentLiabilities": "217264000", "totalNonCurrentLiabilities": "506330999", "cashAndShortTermInvestments": "31667000", "commonStockSharesOutstanding": "176225000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "152671000", "profitLoss": "None", "dividendPayout": "8793000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-6384000", "operatingCashflow": "240449000", "capitalExpenditures": "159143000", "changeInReceivables": "25050000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3112000", "cashflowFromInvestment": "-226642000", "stockBasedCompensation": "7965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8793000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10695000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "833456000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }