{ "ticker": { "uuid": "73734c5e-2bc4-4502-b428-2c936dd907d1", "symbol": "KNF", "name": "Knife River Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/73734c5e-2bc4-4502-b428-2c936dd907d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/73734c5e-2bc4-4502-b428-2c936dd907d1/" }, "ticker_metadata": { "id": 2396, "uuid": "73734c5e-2bc4-4502-b428-2c936dd907d1", "symbol": "KNF", "name": "Knife River Corporation", "asset_type": "equity", "market_cap": 4455746000, "stock_exchange_id": 3, "industry": "Building Materials", "sector": "Basic Materials", "description": "Knife River Corporation provides aggregates-based construction materials and contracting services in the United States. The company is headquartered in Bismarck, North Dakota.", "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": "73734c5e-2bc4-4502-b428-2c936dd907d1", "symbol": "KNF", "name": "Knife River Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/73734c5e-2bc4-4502-b428-2c936dd907d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/73734c5e-2bc4-4502-b428-2c936dd907d1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.06, "value": 0.27, "quality": 0.19, "momentum": 0.16, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 74.16, "market_cap": 4204872000, "pe_ratio": 28.6916, "earnings_yield": 0.0349, "ebitda_to_ev": 0.0889, "shareholder_yield": 0, "roe": 0.094, "piotroski_f_score": 3, "momentum_12_1": -0.02, "volatility_252d": 0.5025 }, "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": "2026-06-07T06:53:35.538143+00:00", "batch_id": "" }, "size": { "price_close": 74.16, "market_cap": 4204872000, "market_cap_usd": 4204872000, "enterprise_value": 5578292000, "shares_outstanding": 56700000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.6916, "pb_ratio": 2.6965, "ptbv_ratio": 4.4351, "ps_ratio": 1.3129, "pcf_ratio": 12.1818, "pfcf_ratio": 6.0448, "ev_ebitda": 11.2448, "ev_ebit": 19.3055, "ev_sales": 1.7417, "ev_fcf": 8.0192, "earnings_yield": 0.0349, "fcf_yield": 0.1247, "price_to_sales": 1.3129, "price_to_book": 2.6965, "price_to_cashflow": 12.1818, "ebitda_to_ev": 0.0889, "sales_yield": 0.5741 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1829, "operating_margin": 0.0902, "net_margin": 0.0458, "ebitda_margin": 0.1549, "fcf_margin": 0.2172, "roe": 0.094, "roa": 0.0384, "roic": 0.0726, "roc_greenblatt": null, "asset_turnover": 0.8389, "cash_conversion": 4.7465, "accruals_ratio": -0.052, "sbc_to_revenue": 0.001, "piotroski_f_score": 3, "altman_z_score": 2.7378, "earnings_stability_5y": 2.0717, "revenue_stability_5y": 0.1472, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1535, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4483, "net_debt_to_ebitda": 2.7686, "debt_to_assets": 0.3795, "interest_coverage": 3.3084, "current_ratio": 2.6747, "quick_ratio": 1.3108, "net_debt": 1373420000, "local_beta": 0.002, "volatility_252d": 0.5025, "volatility_60d": 1.2113, "max_drawdown_12m": -0.3417, "risk_adjusted_momentum": -0.0399 }, "growth": { "revenue_growth_1y": 0.0957, "revenue_growth_3y_cagr": 0.0747, "revenue_growth_5y_cagr": 0.0763, "eps_growth_1y": -0.1885, "eps_growth_3y_cagr": 0.1057, "eps_growth_5y_cagr": 0.0129, "fcf_growth_1y": 0.5669, "book_value_growth_1y": 0.1097, "revenue_growth": 0.0957, "earnings_growth": -0.1885 }, "momentum": { "price_return_1m": -0.1799, "price_return_3m": -0.0753, "price_return_6m": -0.0064, "price_return_9m": -0.0773, "price_return_12m": -0.1964, "price_return_12m_ex1m": -0.02, "momentum_6m": -0.0064, "momentum_12m": -0.1964, "momentum_12_1": -0.02, "distance_from_52w_high": -0.2024, "distance_from_52w_low": 0.2266, "relative_strength": -0.2963 }, "raw_ttm": { "revenue_ttm": 3202707000, "gross_profit_ttm": 585908000, "ebit_ttm": 288949000, "ebitda_ttm": 496076000, "net_income_ttm": 146554000, "eps_diluted_ttm": 2.5847, "operating_cash_flow_ttm": 345177000, "capital_expenditure_ttm": 350442000, "fcf_ttm": 695619000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87338000, "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_current_liabilities": 352300000, "net_ppe": null, "total_assets": 3817900000, "total_debt": 1448920000, "total_equity": 1559400000, "net_working_capital": 541800000, "book_value_per_share": 27.5026, "retained_earnings": 945400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 948100000, "tangible_book_per_share": 16.7213 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 60, "rank_ptbv": 65, "rank_ps": 35, "rank_pcf": 54, "rank_ev_ebitda": 46, "rank_ev_ebit": 67, "rank_earnings_yield": 68, "rank_fcf_yield": 31, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 43, "rank_piotroski": 91, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 78 }, "composites": { "value_composite": 73, "quality_composite": 81, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 92, "svqf_composite": 84, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "quality_value_composite": 0.2265, "os_score": 0.06, "value_percentile": 0.27, "quality_percentile": 0.19, "momentum_percentile": 0.16, "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": 75, "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": 4409, "ticker_id": 2396, "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": "2026-06-07T06:53:35.538143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.16, "market_cap": 4204872000, "market_cap_usd": 4204872000, "enterprise_value": 5578292000, "shares_outstanding": 56700000, "fx_rate_to_usd": null, "pe_ratio": 28.6916222, "pb_ratio": 2.69646787, "ptbv_ratio": 4.43505115, "ps_ratio": 1.31291186, "pcf_ratio": 12.181785, "pfcf_ratio": 6.04479176, "ev_ebitda": 11.24483345, "ev_ebit": 19.30545529, "ev_sales": 1.74174284, "ev_fcf": 8.01917716, "earnings_yield": 0.03485338, "fcf_yield": 0.12470107, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18294149, "operating_margin": 0.09022024, "net_margin": 0.04575942, "ebitda_margin": 0.15489272, "fcf_margin": 0.2171972, "roe": 0.09398102, "roa": 0.03838602, "roic": 0.0725776, "roc_greenblatt": null, "asset_turnover": 0.83886613, "cash_conversion": 4.746503, "accruals_ratio": -0.05202415, "sbc_to_revenue": 0.00101914, "debt_to_equity": 1.44831345, "net_debt_to_ebitda": 2.76856772, "debt_to_assets": 0.37950706, "interest_coverage": 3.30839955, "current_ratio": 2.67470905, "quick_ratio": 1.31081465, "net_debt": 1373420000, "revenue_growth_1y": 0.09573449, "revenue_growth_3y_cagr": 0.07467149, "revenue_growth_5y_cagr": 0.07631672, "eps_growth_1y": -0.18849808, "eps_growth_3y_cagr": 0.1056859, "eps_growth_5y_cagr": 0.0129312, "fcf_growth_1y": 0.56687532, "book_value_growth_1y": 0.10970315, "piotroski_f_score": 3, "altman_z_score": 2.73781269, "earnings_stability_5y": 2.071694, "revenue_stability_5y": 0.147188, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17991817, "price_return_3m": -0.07531172, "price_return_6m": -0.00643087, "price_return_9m": -0.07726764, "price_return_12m": -0.19635891, "price_return_12m_ex1m": -0.02004768, "distance_from_52w_high": -0.20240912, "distance_from_52w_low": 0.2265961, "relative_strength": -0.29632249, "local_beta": 0.002, "volatility_252d": 0.502492, "volatility_60d": 1.211267, "max_drawdown_12m": -0.34168118, "revenue_ttm": 3202707000, "gross_profit_ttm": 585908000, "ebit_ttm": 288949000, "ebitda_ttm": 496076000, "net_income_ttm": 146554000, "eps_diluted_ttm": 2.58472663, "operating_cash_flow_ttm": 345177000, "capital_expenditure_ttm": 350442000, "fcf_ttm": 695619000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87338000, "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_current_liabilities": 352300000, "net_ppe": null, "total_assets": 3817900000, "total_debt": 1448920000, "total_equity": 1559400000, "net_working_capital": 541800000, "book_value_per_share": 27.5026455, "retained_earnings": 945400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 948100000, "tangible_book_per_share": 16.72134039, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 68, "rank_pb": 60, "rank_ptbv": 65, "rank_ps": 35, "rank_pcf": 54, "rank_ev_ebitda": 46, "rank_ev_ebit": 67, "rank_earnings_yield": 68, "rank_fcf_yield": 31, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 43, "rank_piotroski": 91, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 78, "value_composite": 73, "quality_composite": 81, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 92, "svqf_composite": 84, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "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": 75, "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": 74.16, "os": 0.06, "value": 0.27, "quality": 0.19, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 28.6916, "earnings_yield": 0.0349, "shareholder_yield": 0, "roe": 0.094, "momentum_12_1": -0.02, "complete_fields": { "id": 4409, "ticker_id": 2396, "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": "2026-06-07T06:53:35.538143+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.16, "market_cap": 4204872000, "market_cap_usd": 4204872000, "enterprise_value": 5578292000, "shares_outstanding": 56700000, "fx_rate_to_usd": null, "pe_ratio": 28.6916222, "pb_ratio": 2.69646787, "ptbv_ratio": 4.43505115, "ps_ratio": 1.31291186, "pcf_ratio": 12.181785, "pfcf_ratio": 6.04479176, "ev_ebitda": 11.24483345, "ev_ebit": 19.30545529, "ev_sales": 1.74174284, "ev_fcf": 8.01917716, "earnings_yield": 0.03485338, "fcf_yield": 0.12470107, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18294149, "operating_margin": 0.09022024, "net_margin": 0.04575942, "ebitda_margin": 0.15489272, "fcf_margin": 0.2171972, "roe": 0.09398102, "roa": 0.03838602, "roic": 0.0725776, "roc_greenblatt": null, "asset_turnover": 0.83886613, "cash_conversion": 4.746503, "accruals_ratio": -0.05202415, "sbc_to_revenue": 0.00101914, "debt_to_equity": 1.44831345, "net_debt_to_ebitda": 2.76856772, "debt_to_assets": 0.37950706, "interest_coverage": 3.30839955, "current_ratio": 2.67470905, "quick_ratio": 1.31081465, "net_debt": 1373420000, "revenue_growth_1y": 0.09573449, "revenue_growth_3y_cagr": 0.07467149, "revenue_growth_5y_cagr": 0.07631672, "eps_growth_1y": -0.18849808, "eps_growth_3y_cagr": 0.1056859, "eps_growth_5y_cagr": 0.0129312, "fcf_growth_1y": 0.56687532, "book_value_growth_1y": 0.10970315, "piotroski_f_score": 3, "altman_z_score": 2.73781269, "earnings_stability_5y": 2.071694, "revenue_stability_5y": 0.147188, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.17991817, "price_return_3m": -0.07531172, "price_return_6m": -0.00643087, "price_return_9m": -0.07726764, "price_return_12m": -0.19635891, "price_return_12m_ex1m": -0.02004768, "distance_from_52w_high": -0.20240912, "distance_from_52w_low": 0.2265961, "relative_strength": -0.29632249, "local_beta": 0.002, "volatility_252d": 0.502492, "volatility_60d": 1.211267, "max_drawdown_12m": -0.34168118, "revenue_ttm": 3202707000, "gross_profit_ttm": 585908000, "ebit_ttm": 288949000, "ebitda_ttm": 496076000, "net_income_ttm": 146554000, "eps_diluted_ttm": 2.58472663, "operating_cash_flow_ttm": 345177000, "capital_expenditure_ttm": 350442000, "fcf_ttm": 695619000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 87338000, "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_current_liabilities": 352300000, "net_ppe": null, "total_assets": 3817900000, "total_debt": 1448920000, "total_equity": 1559400000, "net_working_capital": 541800000, "book_value_per_share": 27.5026455, "retained_earnings": 945400000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 948100000, "tangible_book_per_share": 16.72134039, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 68, "rank_pb": 60, "rank_ptbv": 65, "rank_ps": 35, "rank_pcf": 54, "rank_ev_ebitda": 46, "rank_ev_ebit": 67, "rank_earnings_yield": 68, "rank_fcf_yield": 31, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 85, "rank_fcf_margin": 43, "rank_piotroski": 91, "rank_accruals": 42, "rank_sue": 50, "rank_eps_growth_1y": 79, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 42, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 78, "value_composite": 73, "quality_composite": 81, "momentum_composite": 84, "growth_composite": 88, "yield_composite": 92, "svqf_composite": 84, "vc1_composite": 69, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 94, "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": 75, "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "ebit": 295100000, "ebitda": 488800000, "pretax_income": 213200000, "tax_provision": 56100000, "net_income": 157100000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1181400000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 278500000, "capital_expenditure": 348100000, "free_cash_flow": 626600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285853, "ticker_id": 2396, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "295100000", "ebitda": "488800000", "netIncome": "157100000", "grossProfit": "577300000", "depreciation": "None", "totalRevenue": "3146000000", "costOfRevenue": "2568700000", "interestIncome": "81900000", "incomeBeforeTax": "213200000", "interestExpense": "81900000", "operatingIncome": "285800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56100000", "reportedCurrency": "USD", "netInterestIncome": "-81936000", "nonInterestIncome": "None", "operatingExpenses": "291500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2568700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193700000", "sellingGeneralAndAdministrative": "291500000", "netIncomeFromContinuingOperations": "157074000" }, "balance": { "goodwill": "519700000", "inventory": "435700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3650100000", "longTermDebt": "1153800000", "shortTermDebt": "27600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "1024599999", "totalLiabilities": "2009200000", "otherCurrentAssets": "123700000", "totalCurrentAssets": "960900000", "currentLongTermDebt": "11708000", "longTermInvestments": "55321000", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689200000", "currentAccountsPayable": "145600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081500000", "shortLongTermDebtTotal": "1254800000", "totalShareholderEquity": "1640900000", "capitalLeaseObligations": "52589000", "otherCurrentLiabilities": "193500000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "152791000", "totalNonCurrentLiabilities": "1631200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "278500000", "capitalExpenditures": "348100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "477500000", "cashflowFromInvestment": "-913700000", "stockBasedCompensation": "-2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193740000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3146000000, "cost_of_revenue": 2568700000, "gross_profit": 577300000, "research_and_development": null, "selling_general_admin": 291500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 295100000, "depreciation_amortisation": 193700000, "ebitda": 488800000, "interest_expense": 81900000, "interest_income": null, "other_non_operating": null, "pretax_income": 213200000, "tax_provision": 56100000, "effective_tax_rate": null, "net_income": 157100000, "net_income_continuing_ops": 157074000, "net_income_to_common": 157100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123400000, "short_term_investments": null, "net_receivables": 278100000, "inventory": 435700000, "other_current_assets": null, "total_current_assets": 960900000, "net_ppe": null, "goodwill": 519700000, "intangible_assets": 32700000, "goodwill_and_intangibles": 552400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2689200000, "total_assets": 3650100000, "short_term_debt": 27600000, "accounts_payable": 145600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378000000, "long_term_debt": 1153800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1631200000, "total_liabilities": 2009200000, "total_debt": 1181400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1024599999, "total_equity": 1640900000, "shares_outstanding": 56900000, "operating_cash_flow": 278500000, "stock_based_compensation": -2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -913700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 477500000, "free_cash_flow": 626600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "295100000", "ebitda": "488800000", "netIncome": "157100000", "grossProfit": "577300000", "depreciation": "None", "totalRevenue": "3146000000", "costOfRevenue": "2568700000", "interestIncome": "81900000", "incomeBeforeTax": "213200000", "interestExpense": "81900000", "operatingIncome": "285800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56100000", "reportedCurrency": "USD", "netInterestIncome": "-81936000", "nonInterestIncome": "None", "operatingExpenses": "291500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2568700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193700000", "sellingGeneralAndAdministrative": "291500000", "netIncomeFromContinuingOperations": "157074000" }, "balance": { "goodwill": "519700000", "inventory": "435700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3650100000", "longTermDebt": "1153800000", "shortTermDebt": "27600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "1024599999", "totalLiabilities": "2009200000", "otherCurrentAssets": "123700000", "totalCurrentAssets": "960900000", "currentLongTermDebt": "11708000", "longTermInvestments": "55321000", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689200000", "currentAccountsPayable": "145600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081500000", "shortLongTermDebtTotal": "1254800000", "totalShareholderEquity": "1640900000", "capitalLeaseObligations": "52589000", "otherCurrentLiabilities": "193500000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "152791000", "totalNonCurrentLiabilities": "1631200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "157100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13400000", "operatingCashflow": "278500000", "capitalExpenditures": "348100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "477500000", "cashflowFromInvestment": "-913700000", "stockBasedCompensation": "-2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193740000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 2899005000, "cost_of_revenue": 2329176000, "gross_profit": 569829000, "ebit": 326236000, "ebitda": 463107000, "pretax_income": 270994000, "tax_provision": 69316000, "net_income": 201678000, "net_income_to_common": 201678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281134000, "total_current_assets": 987668000, "total_assets": 2851202000, "short_term_debt": 25319000, "long_term_debt": 666911000, "total_debt": 692230000, "total_liabilities": 1375117000, "total_equity": 1476085000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 326639000 }, "cash_flow": { "operating_cash_flow": 322324000, "capital_expenditure": 172427000, "free_cash_flow": 494751000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285858, "ticker_id": 2396, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "326236000", "ebitda": "463107000", "netIncome": "201678000", "grossProfit": "569829000", "depreciation": "None", "totalRevenue": "2899005000", "costOfRevenue": "2329176000", "interestIncome": "55242000", "incomeBeforeTax": "270994000", "interestExpense": "55242000", "operatingIncome": "316194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69316000", "reportedCurrency": "USD", "netInterestIncome": "-55242000", "nonInterestIncome": "None", "operatingExpenses": "253635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136871000", "sellingGeneralAndAdministrative": "253635000", "netIncomeFromContinuingOperations": "201678000" }, "balance": { "goodwill": "297225000", "inventory": "380336000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2851202000", "longTermDebt": "666911000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "29414000", "reportedCurrency": "USD", "retainedEarnings": "867546000", "totalLiabilities": "1375117000", "otherCurrentAssets": "58958000", "totalCurrentAssets": "987668000", "currentLongTermDebt": "10475000", "longTermInvestments": "45817000", "shortTermInvestments": "None", "currentNetReceivables": "267240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863534000", "currentAccountsPayable": "140834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1491078000", "shortLongTermDebtTotal": "726764000", "totalShareholderEquity": "1476085000", "capitalLeaseObligations": "49378000", "otherCurrentLiabilities": "153472000", "totalCurrentLiabilities": "370037000", "otherNonCurrentLiabilities": "128908000", "totalNonCurrentLiabilities": "1005080000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "29414000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44303000", "operatingCashflow": "322324000", "capitalExpenditures": "172427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8709000", "cashflowFromInvestment": "-294801000", "stockBasedCompensation": "7826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139633000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2899005000, "cost_of_revenue": 2329176000, "gross_profit": 569829000, "research_and_development": null, "selling_general_admin": 253635000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 326236000, "depreciation_amortisation": 136871000, "ebitda": 463107000, "interest_expense": 55242000, "interest_income": null, "other_non_operating": null, "pretax_income": 270994000, "tax_provision": 69316000, "effective_tax_rate": null, "net_income": 201678000, "net_income_continuing_ops": 201678000, "net_income_to_common": 201678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281134000, "short_term_investments": null, "net_receivables": 267240000, "inventory": 380336000, "other_current_assets": null, "total_current_assets": 987668000, "net_ppe": null, "goodwill": 297225000, "intangible_assets": 29414000, "goodwill_and_intangibles": 326639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1863534000, "total_assets": 2851202000, "short_term_debt": 25319000, "accounts_payable": 140834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370037000, "long_term_debt": 666911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005080000, "total_liabilities": 1375117000, "total_debt": 692230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 867546000, "total_equity": 1476085000, "shares_outstanding": 56800000, "operating_cash_flow": 322324000, "stock_based_compensation": 7826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -294801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8709000, "free_cash_flow": 494751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "326236000", "ebitda": "463107000", "netIncome": "201678000", "grossProfit": "569829000", "depreciation": "None", "totalRevenue": "2899005000", "costOfRevenue": "2329176000", "interestIncome": "55242000", "incomeBeforeTax": "270994000", "interestExpense": "55242000", "operatingIncome": "316194000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "69316000", "reportedCurrency": "USD", "netInterestIncome": "-55242000", "nonInterestIncome": "None", "operatingExpenses": "253635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2329176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136871000", "sellingGeneralAndAdministrative": "253635000", "netIncomeFromContinuingOperations": "201678000" }, "balance": { "goodwill": "297225000", "inventory": "380336000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2851202000", "longTermDebt": "666911000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "29414000", "reportedCurrency": "USD", "retainedEarnings": "867546000", "totalLiabilities": "1375117000", "otherCurrentAssets": "58958000", "totalCurrentAssets": "987668000", "currentLongTermDebt": "10475000", "longTermInvestments": "45817000", "shortTermInvestments": "None", "currentNetReceivables": "267240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863534000", "currentAccountsPayable": "140834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1491078000", "shortLongTermDebtTotal": "726764000", "totalShareholderEquity": "1476085000", "capitalLeaseObligations": "49378000", "otherCurrentLiabilities": "153472000", "totalCurrentLiabilities": "370037000", "otherNonCurrentLiabilities": "128908000", "totalNonCurrentLiabilities": "1005080000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "29414000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "201678000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-44303000", "operatingCashflow": "322324000", "capitalExpenditures": "172427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8709000", "cashflowFromInvestment": "-294801000", "stockBasedCompensation": "7826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139633000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 2830350000, "cost_of_revenue": 2291415000, "gross_profit": 538935000, "ebit": 303404000, "ebitda": 427209000, "pretax_income": 245308000, "tax_provision": 62436000, "net_income": 182872000, "net_income_to_common": 182872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262320000, "total_current_assets": 913543000, "total_assets": 2599813000, "short_term_debt": 20030000, "long_term_debt": 674577000, "total_debt": 694607000, "total_liabilities": 1333801000, "total_equity": 1266012000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 285299000 }, "cash_flow": { "operating_cash_flow": 335726000, "capital_expenditure": 124283000, "free_cash_flow": 460009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285863, "ticker_id": 2396, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303404000", "ebitda": "427209000", "netIncome": "182872000", "grossProfit": "538935000", "depreciation": "None", "totalRevenue": "2830350000", "costOfRevenue": "2291415000", "interestIncome": "58096000", "incomeBeforeTax": "245308000", "interestExpense": "58096000", "operatingIncome": "296397000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "62436000", "reportedCurrency": "USD", "netInterestIncome": "-58096000", "nonInterestIncome": "None", "operatingExpenses": "242538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2291415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123805000", "sellingGeneralAndAdministrative": "242538000", "netIncomeFromContinuingOperations": "182872000" }, "balance": { "goodwill": "274478000", "inventory": "319623000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2599813000", "longTermDebt": "674577000", "shortTermDebt": "20030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10821000", "reportedCurrency": "USD", "retainedEarnings": "665874000", "totalLiabilities": "1333801000", "otherCurrentAssets": "64815000", "totalCurrentAssets": "913543000", "currentLongTermDebt": "7082000", "longTermInvestments": "41218000", "shortTermInvestments": "None", "currentNetReceivables": "266785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1686270000", "currentAccountsPayable": "107656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1359753000", "shortLongTermDebtTotal": "726365000", "totalShareholderEquity": "1266012000", "capitalLeaseObligations": "44706000", "otherCurrentLiabilities": "158909000", "totalCurrentLiabilities": "347271000", "otherNonCurrentLiabilities": "105653000", "totalNonCurrentLiabilities": "986530000", "cashAndShortTermInvestments": "262320000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "10821000", "cashAndCashEquivalentsAtCarryingValue": "262320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3654000", "operatingCashflow": "335726000", "capitalExpenditures": "124283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34393000", "cashflowFromInvestment": "-117889000", "stockBasedCompensation": "2888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2830350000, "cost_of_revenue": 2291415000, "gross_profit": 538935000, "research_and_development": null, "selling_general_admin": 242538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303404000, "depreciation_amortisation": 123805000, "ebitda": 427209000, "interest_expense": 58096000, "interest_income": null, "other_non_operating": null, "pretax_income": 245308000, "tax_provision": 62436000, "effective_tax_rate": null, "net_income": 182872000, "net_income_continuing_ops": 182872000, "net_income_to_common": 182872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262320000, "short_term_investments": null, "net_receivables": 266785000, "inventory": 319623000, "other_current_assets": null, "total_current_assets": 913543000, "net_ppe": null, "goodwill": 274478000, "intangible_assets": 10821000, "goodwill_and_intangibles": 285299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1686270000, "total_assets": 2599813000, "short_term_debt": 20030000, "accounts_payable": 107656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347271000, "long_term_debt": 674577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 986530000, "total_liabilities": 1333801000, "total_debt": 694607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 665874000, "total_equity": 1266012000, "shares_outstanding": 56700000, "operating_cash_flow": 335726000, "stock_based_compensation": 2888000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117889000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34393000, "free_cash_flow": 460009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "303404000", "ebitda": "427209000", "netIncome": "182872000", "grossProfit": "538935000", "depreciation": "None", "totalRevenue": "2830350000", "costOfRevenue": "2291415000", "interestIncome": "58096000", "incomeBeforeTax": "245308000", "interestExpense": "58096000", "operatingIncome": "296397000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "62436000", "reportedCurrency": "USD", "netInterestIncome": "-58096000", "nonInterestIncome": "None", "operatingExpenses": "242538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2291415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123805000", "sellingGeneralAndAdministrative": "242538000", "netIncomeFromContinuingOperations": "182872000" }, "balance": { "goodwill": "274478000", "inventory": "319623000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2599813000", "longTermDebt": "674577000", "shortTermDebt": "20030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10821000", "reportedCurrency": "USD", "retainedEarnings": "665874000", "totalLiabilities": "1333801000", "otherCurrentAssets": "64815000", "totalCurrentAssets": "913543000", "currentLongTermDebt": "7082000", "longTermInvestments": "41218000", "shortTermInvestments": "None", "currentNetReceivables": "266785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1686270000", "currentAccountsPayable": "107656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1359753000", "shortLongTermDebtTotal": "726365000", "totalShareholderEquity": "1266012000", "capitalLeaseObligations": "44706000", "otherCurrentLiabilities": "158909000", "totalCurrentLiabilities": "347271000", "otherNonCurrentLiabilities": "105653000", "totalNonCurrentLiabilities": "986530000", "cashAndShortTermInvestments": "262320000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "10821000", "cashAndCashEquivalentsAtCarryingValue": "262320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "182872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3654000", "operatingCashflow": "335726000", "capitalExpenditures": "124283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34393000", "cashflowFromInvestment": "-117889000", "stockBasedCompensation": "2888000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123805000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 2534729000, "cost_of_revenue": 2173835000, "gross_profit": 360894000, "ebit": 188942000, "ebitda": 306740000, "pretax_income": 158821000, "tax_provision": 42601000, "net_income": 116220000, "net_income_to_common": 116220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10090000, "total_current_assets": 608567000, "total_assets": 2294319000, "short_term_debt": 251421000, "long_term_debt": 879205000, "total_debt": 1130626000, "total_liabilities": 1265730000, "total_equity": 1028589000, "shares_outstanding": 56566000, "goodwill_and_intangibles": 287970000 }, "cash_flow": { "operating_cash_flow": 207444000, "capital_expenditure": 178162000, "free_cash_flow": 385606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285868, "ticker_id": 2396, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188942000", "ebitda": "306740000", "netIncome": "116220000", "grossProfit": "360894000", "depreciation": "None", "totalRevenue": "2534729000", "costOfRevenue": "2173835000", "interestIncome": "30121000", "incomeBeforeTax": "158821000", "interestExpense": "30121000", "operatingIncome": "194295000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42601000", "reportedCurrency": "USD", "netInterestIncome": "-61061000", "nonInterestIncome": "None", "operatingExpenses": "166599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117798000", "sellingGeneralAndAdministrative": "182725000", "netIncomeFromContinuingOperations": "72916000" }, "balance": { "goodwill": "274540000", "inventory": "323277000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2294319000", "longTermDebt": "879205000", "shortTermDebt": "251421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13430000", "reportedCurrency": "USD", "retainedEarnings": "494661000", "totalLiabilities": "1265730000", "otherCurrentAssets": "48993000", "totalCurrentAssets": "608567000", "currentLongTermDebt": "211000", "longTermInvestments": "43001000", "shortTermInvestments": "None", "currentNetReceivables": "226207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685752000", "currentAccountsPayable": "87370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1361086000", "shortLongTermDebtTotal": "730960000", "totalShareholderEquity": "1028589000", "capitalLeaseObligations": "45873000", "otherCurrentLiabilities": "138256000", "totalCurrentLiabilities": "516890000", "otherNonCurrentLiabilities": "104612000", "totalNonCurrentLiabilities": "748840000", "cashAndShortTermInvestments": "10090000", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "13430000", "cashAndCashEquivalentsAtCarryingValue": "10090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31033000", "operatingCashflow": "207444000", "capitalExpenditures": "178162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55324000", "cashflowFromInvestment": "-155878000", "stockBasedCompensation": "1272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2534729000, "cost_of_revenue": 2173835000, "gross_profit": 360894000, "research_and_development": null, "selling_general_admin": 182725000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188942000, "depreciation_amortisation": 117798000, "ebitda": 306740000, "interest_expense": 30121000, "interest_income": null, "other_non_operating": null, "pretax_income": 158821000, "tax_provision": 42601000, "effective_tax_rate": null, "net_income": 116220000, "net_income_continuing_ops": 72916000, "net_income_to_common": 116220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10090000, "short_term_investments": null, "net_receivables": 226207000, "inventory": 323277000, "other_current_assets": null, "total_current_assets": 608567000, "net_ppe": null, "goodwill": 274540000, "intangible_assets": 13430000, "goodwill_and_intangibles": 287970000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1685752000, "total_assets": 2294319000, "short_term_debt": 251421000, "accounts_payable": 87370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 516890000, "long_term_debt": 879205000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 748840000, "total_liabilities": 1265730000, "total_debt": 1130626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 494661000, "total_equity": 1028589000, "shares_outstanding": 56566000, "operating_cash_flow": 207444000, "stock_based_compensation": 1272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 178162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55324000, "free_cash_flow": 385606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188942000", "ebitda": "306740000", "netIncome": "116220000", "grossProfit": "360894000", "depreciation": "None", "totalRevenue": "2534729000", "costOfRevenue": "2173835000", "interestIncome": "30121000", "incomeBeforeTax": "158821000", "interestExpense": "30121000", "operatingIncome": "194295000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "42601000", "reportedCurrency": "USD", "netInterestIncome": "-61061000", "nonInterestIncome": "None", "operatingExpenses": "166599000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2173835000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117798000", "sellingGeneralAndAdministrative": "182725000", "netIncomeFromContinuingOperations": "72916000" }, "balance": { "goodwill": "274540000", "inventory": "323277000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2294319000", "longTermDebt": "879205000", "shortTermDebt": "251421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "13430000", "reportedCurrency": "USD", "retainedEarnings": "494661000", "totalLiabilities": "1265730000", "otherCurrentAssets": "48993000", "totalCurrentAssets": "608567000", "currentLongTermDebt": "211000", "longTermInvestments": "43001000", "shortTermInvestments": "None", "currentNetReceivables": "226207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1685752000", "currentAccountsPayable": "87370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1361086000", "shortLongTermDebtTotal": "730960000", "totalShareholderEquity": "1028589000", "capitalLeaseObligations": "45873000", "otherCurrentLiabilities": "138256000", "totalCurrentLiabilities": "516890000", "otherNonCurrentLiabilities": "104612000", "totalNonCurrentLiabilities": "748840000", "cashAndShortTermInvestments": "10090000", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "13430000", "cashAndCashEquivalentsAtCarryingValue": "10090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116220000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-31033000", "operatingCashflow": "207444000", "capitalExpenditures": "178162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55324000", "cashflowFromInvestment": "-155878000", "stockBasedCompensation": "1272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117798000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 2228930000, "cost_of_revenue": 1881981000, "gross_profit": 346949000, "ebit": 192432000, "ebitda": 293406000, "pretax_income": 173214000, "tax_provision": 43459000, "net_income": 129755000, "net_income_to_common": 129755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13848000, "total_current_assets": 542630000, "total_assets": 2181824000, "short_term_debt": 123232000, "long_term_debt": 576160000, "total_debt": 699392000, "total_liabilities": 1228980000, "total_equity": 952844000, "shares_outstanding": 56566000, "goodwill_and_intangibles": 292654000 }, "cash_flow": { "operating_cash_flow": 181240000, "capital_expenditure": 174229000, "free_cash_flow": 355469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285872, "ticker_id": 2396, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "192432000", "ebitda": "293406000", "netIncome": "129755000", "grossProfit": "346949000", "depreciation": "None", "totalRevenue": "2228930000", "costOfRevenue": "1881981000", "interestIncome": "19218000", "incomeBeforeTax": "173214000", "interestExpense": "19218000", "operatingIncome": "191077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43459000", "reportedCurrency": "USD", "netInterestIncome": "-19218000", "nonInterestIncome": "None", "operatingExpenses": "155872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1881981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100974000", "sellingGeneralAndAdministrative": "155872000", "netIncomeFromContinuingOperations": "129755000" }, "balance": { "goodwill": "276426000", "inventory": "291445000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2181824000", "longTermDebt": "576160000", "shortTermDebt": "123232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16228000", "reportedCurrency": "USD", "retainedEarnings": "430446000", "totalLiabilities": "1228980000", "otherCurrentAssets": "40642000", "totalCurrentAssets": "542630000", "currentLongTermDebt": "108233000", "longTermInvestments": "38476000", "shortTermInvestments": "None", "currentNetReceivables": "196695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639194000", "currentAccountsPayable": "82598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1300438000", "shortLongTermDebtTotal": "734521000", "totalShareholderEquity": "952844000", "capitalLeaseObligations": "50128000", "otherCurrentLiabilities": "119023000", "totalCurrentLiabilities": "357201000", "otherNonCurrentLiabilities": "91964000", "totalNonCurrentLiabilities": "871779000", "cashAndShortTermInvestments": "13848000", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "16228000", "cashAndCashEquivalentsAtCarryingValue": "13848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-42441000", "operatingCashflow": "181240000", "capitalExpenditures": "174229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223803000", "cashflowFromInvestment": "-398267000", "stockBasedCompensation": "1852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2228930000, "cost_of_revenue": 1881981000, "gross_profit": 346949000, "research_and_development": null, "selling_general_admin": 155872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 192432000, "depreciation_amortisation": 100974000, "ebitda": 293406000, "interest_expense": 19218000, "interest_income": null, "other_non_operating": null, "pretax_income": 173214000, "tax_provision": 43459000, "effective_tax_rate": null, "net_income": 129755000, "net_income_continuing_ops": 129755000, "net_income_to_common": 129755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13848000, "short_term_investments": null, "net_receivables": 196695000, "inventory": 291445000, "other_current_assets": null, "total_current_assets": 542630000, "net_ppe": null, "goodwill": 276426000, "intangible_assets": 16228000, "goodwill_and_intangibles": 292654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639194000, "total_assets": 2181824000, "short_term_debt": 123232000, "accounts_payable": 82598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 357201000, "long_term_debt": 576160000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 871779000, "total_liabilities": 1228980000, "total_debt": 699392000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 430446000, "total_equity": 952844000, "shares_outstanding": 56566000, "operating_cash_flow": 181240000, "stock_based_compensation": 1852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -398267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 223803000, "free_cash_flow": 355469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "192432000", "ebitda": "293406000", "netIncome": "129755000", "grossProfit": "346949000", "depreciation": "None", "totalRevenue": "2228930000", "costOfRevenue": "1881981000", "interestIncome": "19218000", "incomeBeforeTax": "173214000", "interestExpense": "19218000", "operatingIncome": "191077000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "43459000", "reportedCurrency": "USD", "netInterestIncome": "-19218000", "nonInterestIncome": "None", "operatingExpenses": "155872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1881981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100974000", "sellingGeneralAndAdministrative": "155872000", "netIncomeFromContinuingOperations": "129755000" }, "balance": { "goodwill": "276426000", "inventory": "291445000", "commonStock": "800000", "currentDebt": "None", "investments": "None", "totalAssets": "2181824000", "longTermDebt": "576160000", "shortTermDebt": "123232000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "16228000", "reportedCurrency": "USD", "retainedEarnings": "430446000", "totalLiabilities": "1228980000", "otherCurrentAssets": "40642000", "totalCurrentAssets": "542630000", "currentLongTermDebt": "108233000", "longTermInvestments": "38476000", "shortTermInvestments": "None", "currentNetReceivables": "196695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639194000", "currentAccountsPayable": "82598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1300438000", "shortLongTermDebtTotal": "734521000", "totalShareholderEquity": "952844000", "capitalLeaseObligations": "50128000", "otherCurrentLiabilities": "119023000", "totalCurrentLiabilities": "357201000", "otherNonCurrentLiabilities": "91964000", "totalNonCurrentLiabilities": "871779000", "cashAndShortTermInvestments": "13848000", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "16228000", "cashAndCashEquivalentsAtCarryingValue": "13848000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129755000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-42441000", "operatingCashflow": "181240000", "capitalExpenditures": "174229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "223803000", "cashflowFromInvestment": "-398267000", "stockBasedCompensation": "1852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93471000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 2178002000, "cost_of_revenue": 1807424000, "gross_profit": 370578000, "ebit": 215333000, "ebitda": 304959000, "pretax_income": 194756000, "tax_provision": 47431000, "net_income": 147325000, "net_income_to_common": 147325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 56566000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 232404000, "capital_expenditure": 135870000, "free_cash_flow": 368274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285873, "ticker_id": 2396, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "215333000", "ebitda": "304959000", "netIncome": "147325000", "grossProfit": "370578000", "depreciation": "None", "totalRevenue": "2178002000", "costOfRevenue": "1807424000", "interestIncome": "20577000", "incomeBeforeTax": "194756000", "interestExpense": "20577000", "operatingIncome": "214498000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47431000", "reportedCurrency": "USD", "netInterestIncome": "-20577000", "nonInterestIncome": "None", "operatingExpenses": "156080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89626000", "sellingGeneralAndAdministrative": "156080000", "netIncomeFromContinuingOperations": "147325000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11288000", "operatingCashflow": "232404000", "capitalExpenditures": "135870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47947000", "cashflowFromInvestment": "-185855000", "stockBasedCompensation": "1781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2178002000, "cost_of_revenue": 1807424000, "gross_profit": 370578000, "research_and_development": null, "selling_general_admin": 156080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 215333000, "depreciation_amortisation": 89626000, "ebitda": 304959000, "interest_expense": 20577000, "interest_income": null, "other_non_operating": null, "pretax_income": 194756000, "tax_provision": 47431000, "effective_tax_rate": null, "net_income": 147325000, "net_income_continuing_ops": 147325000, "net_income_to_common": 147325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 56566000, "operating_cash_flow": 232404000, "stock_based_compensation": 1781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 135870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185855000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47947000, "free_cash_flow": 368274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "215333000", "ebitda": "304959000", "netIncome": "147325000", "grossProfit": "370578000", "depreciation": "None", "totalRevenue": "2178002000", "costOfRevenue": "1807424000", "interestIncome": "20577000", "incomeBeforeTax": "194756000", "interestExpense": "20577000", "operatingIncome": "214498000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "47431000", "reportedCurrency": "USD", "netInterestIncome": "-20577000", "nonInterestIncome": "None", "operatingExpenses": "156080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1807424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89626000", "sellingGeneralAndAdministrative": "156080000", "netIncomeFromContinuingOperations": "147325000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "56566000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147325000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11288000", "operatingCashflow": "232404000", "capitalExpenditures": "135870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47947000", "cashflowFromInvestment": "-185855000", "stockBasedCompensation": "1781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83401000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "ebit": -84233000, "ebitda": -32083000, "pretax_income": -107600000, "tax_provision": -28400000, "net_income": -79200000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75500000, "total_current_assets": 942300000, "total_assets": 3817900000, "short_term_debt": 27300000, "long_term_debt": 1421620000, "total_debt": 1448920000, "total_liabilities": 2258500000, "total_equity": 1559400000, "shares_outstanding": 56700000, "goodwill_and_intangibles": 611300000 }, "cash_flow": { "operating_cash_flow": -58600000, "capital_expenditure": 77300000, "free_cash_flow": 18700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285851, "ticker_id": 2396, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84233000", "ebitda": "-32083000", "netIncome": "-79200000", "grossProfit": "-2772000", "depreciation": "None", "totalRevenue": "410131000", "costOfRevenue": "412900000", "interestIncome": "None", "incomeBeforeTax": "-107600000", "interestExpense": "20700000", "operatingIncome": "-84233000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28400000", "reportedCurrency": "USD", "netInterestIncome": "-20741000", "nonInterestIncome": "None", "operatingExpenses": "81461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52150000", "sellingGeneralAndAdministrative": "83461000", "netIncomeFromContinuingOperations": "-79176000" }, "balance": { "goodwill": "573100000", "inventory": "480500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3817900000", "longTermDebt": "1421620000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38200000", "reportedCurrency": "USD", "retainedEarnings": "945400000", "totalLiabilities": "2258500000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "942300000", "currentLongTermDebt": "11708000", "longTermInvestments": "56333000", "shortTermInvestments": "None", "currentNetReceivables": "227300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2875600000", "currentAccountsPayable": "131400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1482900000", "totalShareholderEquity": "1559400000", "capitalLeaseObligations": "49645000", "otherCurrentLiabilities": "179300000", "totalCurrentLiabilities": "352300000", "otherNonCurrentLiabilities": "158344000", "totalNonCurrentLiabilities": "1906200000", "cashAndShortTermInvestments": "75500000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "38200000", "cashAndCashEquivalentsAtCarryingValue": "75500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "-58600000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261700000", "cashflowFromInvestment": "-251000000", "stockBasedCompensation": "-5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410131000, "cost_of_revenue": 412900000, "gross_profit": -2772000, "research_and_development": null, "selling_general_admin": 83461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84233000, "depreciation_amortisation": 52150000, "ebitda": -32083000, "interest_expense": 20700000, "interest_income": null, "other_non_operating": null, "pretax_income": -107600000, "tax_provision": -28400000, "effective_tax_rate": null, "net_income": -79200000, "net_income_continuing_ops": -79176000, "net_income_to_common": -79200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75500000, "short_term_investments": null, "net_receivables": 227300000, "inventory": 480500000, "other_current_assets": null, "total_current_assets": 942300000, "net_ppe": null, "goodwill": 573100000, "intangible_assets": 38200000, "goodwill_and_intangibles": 611300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2875600000, "total_assets": 3817900000, "short_term_debt": 27300000, "accounts_payable": 131400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352300000, "long_term_debt": 1421620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1906200000, "total_liabilities": 2258500000, "total_debt": 1448920000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 945400000, "total_equity": 1559400000, "shares_outstanding": 56700000, "operating_cash_flow": -58600000, "stock_based_compensation": -5400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 261700000, "free_cash_flow": 18700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84233000", "ebitda": "-32083000", "netIncome": "-79200000", "grossProfit": "-2772000", "depreciation": "None", "totalRevenue": "410131000", "costOfRevenue": "412900000", "interestIncome": "None", "incomeBeforeTax": "-107600000", "interestExpense": "20700000", "operatingIncome": "-84233000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-28400000", "reportedCurrency": "USD", "netInterestIncome": "-20741000", "nonInterestIncome": "None", "operatingExpenses": "81461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52150000", "sellingGeneralAndAdministrative": "83461000", "netIncomeFromContinuingOperations": "-79176000" }, "balance": { "goodwill": "573100000", "inventory": "480500000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3817900000", "longTermDebt": "1421620000", "shortTermDebt": "27300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38200000", "reportedCurrency": "USD", "retainedEarnings": "945400000", "totalLiabilities": "2258500000", "otherCurrentAssets": "159000000", "totalCurrentAssets": "942300000", "currentLongTermDebt": "11708000", "longTermInvestments": "56333000", "shortTermInvestments": "None", "currentNetReceivables": "227300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2875600000", "currentAccountsPayable": "131400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1482900000", "totalShareholderEquity": "1559400000", "capitalLeaseObligations": "49645000", "otherCurrentLiabilities": "179300000", "totalCurrentLiabilities": "352300000", "otherNonCurrentLiabilities": "158344000", "totalNonCurrentLiabilities": "1906200000", "cashAndShortTermInvestments": "75500000", "commonStockSharesOutstanding": "56700000", "intangibleAssetsExcludingGoodwill": "38200000", "cashAndCashEquivalentsAtCarryingValue": "75500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-41100000", "operatingCashflow": "-58600000", "capitalExpenditures": "77300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "261700000", "cashflowFromInvestment": "-251000000", "stockBasedCompensation": "-5400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "ebit": 66500000, "ebitda": 117800000, "pretax_income": 45200000, "tax_provision": 13200000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123400000, "total_current_assets": 960900000, "total_assets": 3650100000, "short_term_debt": 27600000, "long_term_debt": 1153800000, "total_debt": 1181400000, "total_liabilities": 2009200000, "total_equity": 1640900000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 552400000 }, "cash_flow": { "operating_cash_flow": 195917000, "capital_expenditure": 57773000, "free_cash_flow": 253690000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285852, "ticker_id": 2396, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66500000", "ebitda": "117800000", "netIncome": "32000000", "grossProfit": "145300000", "depreciation": "None", "totalRevenue": "755100000", "costOfRevenue": "609800000", "interestIncome": "21300000", "incomeBeforeTax": "45200000", "interestExpense": "21300000", "operatingIncome": "65200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13200000", "reportedCurrency": "USD", "netInterestIncome": "-21335000", "nonInterestIncome": "None", "operatingExpenses": "80100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "32030000" }, "balance": { "goodwill": "519700000", "inventory": "435700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3650100000", "longTermDebt": "1153800000", "shortTermDebt": "27600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "1024599999", "totalLiabilities": "2009200000", "otherCurrentAssets": "123700000", "totalCurrentAssets": "960900000", "currentLongTermDebt": "11708000", "longTermInvestments": "55321000", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689200000", "currentAccountsPayable": "145600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081500000", "shortLongTermDebtTotal": "1254800000", "totalShareholderEquity": "1640900000", "capitalLeaseObligations": "52589000", "otherCurrentLiabilities": "193500000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "152791000", "totalNonCurrentLiabilities": "1631200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1877000", "operatingCashflow": "195917000", "capitalExpenditures": "57773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22899000", "cashflowFromInvestment": "-130681000", "stockBasedCompensation": "2864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755100000, "cost_of_revenue": 609800000, "gross_profit": 145300000, "research_and_development": null, "selling_general_admin": 80100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66500000, "depreciation_amortisation": 51300000, "ebitda": 117800000, "interest_expense": 21300000, "interest_income": null, "other_non_operating": null, "pretax_income": 45200000, "tax_provision": 13200000, "effective_tax_rate": null, "net_income": 32000000, "net_income_continuing_ops": 32030000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123400000, "short_term_investments": null, "net_receivables": 278100000, "inventory": 435700000, "other_current_assets": null, "total_current_assets": 960900000, "net_ppe": null, "goodwill": 519700000, "intangible_assets": 32700000, "goodwill_and_intangibles": 552400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2689200000, "total_assets": 3650100000, "short_term_debt": 27600000, "accounts_payable": 145600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378000000, "long_term_debt": 1153800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1631200000, "total_liabilities": 2009200000, "total_debt": 1181400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1024599999, "total_equity": 1640900000, "shares_outstanding": 56900000, "operating_cash_flow": 195917000, "stock_based_compensation": 2864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -130681000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22899000, "free_cash_flow": 253690000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66500000", "ebitda": "117800000", "netIncome": "32000000", "grossProfit": "145300000", "depreciation": "None", "totalRevenue": "755100000", "costOfRevenue": "609800000", "interestIncome": "21300000", "incomeBeforeTax": "45200000", "interestExpense": "21300000", "operatingIncome": "65200000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13200000", "reportedCurrency": "USD", "netInterestIncome": "-21335000", "nonInterestIncome": "None", "operatingExpenses": "80100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51300000", "sellingGeneralAndAdministrative": "80100000", "netIncomeFromContinuingOperations": "32030000" }, "balance": { "goodwill": "519700000", "inventory": "435700000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "3650100000", "longTermDebt": "1153800000", "shortTermDebt": "27600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32700000", "reportedCurrency": "USD", "retainedEarnings": "1024599999", "totalLiabilities": "2009200000", "otherCurrentAssets": "123700000", "totalCurrentAssets": "960900000", "currentLongTermDebt": "11708000", "longTermInvestments": "55321000", "shortTermInvestments": "None", "currentNetReceivables": "278100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2689200000", "currentAccountsPayable": "145600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081500000", "shortLongTermDebtTotal": "1254800000", "totalShareholderEquity": "1640900000", "capitalLeaseObligations": "52589000", "otherCurrentLiabilities": "193500000", "totalCurrentLiabilities": "378000000", "otherNonCurrentLiabilities": "152791000", "totalNonCurrentLiabilities": "1631200000", "cashAndShortTermInvestments": "123400000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "32700000", "cashAndCashEquivalentsAtCarryingValue": "123400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1877000", "operatingCashflow": "195917000", "capitalExpenditures": "57773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22899000", "cashflowFromInvestment": "-130681000", "stockBasedCompensation": "2864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51300000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 1203717000, "cost_of_revenue": 917583000, "gross_profit": 286134000, "ebit": 216399000, "ebitda": 269871000, "pretax_income": 193396000, "tax_provision": 50245000, "net_income": 143151000, "net_income_to_common": 143151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81097000, "total_current_assets": 1135311000, "total_assets": 3703317000, "short_term_debt": 26529000, "long_term_debt": 1175968000, "total_debt": 1202497000, "total_liabilities": 2096121000, "total_equity": 1607196000, "shares_outstanding": 56884000, "goodwill_and_intangibles": 502799000 }, "cash_flow": { "operating_cash_flow": 250430000, "capital_expenditure": 61732000, "free_cash_flow": 312162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285854, "ticker_id": 2396, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216399000", "ebitda": "269871000", "netIncome": "143151000", "grossProfit": "286134000", "depreciation": "None", "totalRevenue": "1203717000", "costOfRevenue": "917583000", "interestIncome": "23003000", "incomeBeforeTax": "193396000", "interestExpense": "23003000", "operatingIncome": "215205000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "50245000", "reportedCurrency": "USD", "netInterestIncome": "-23003000", "nonInterestIncome": "None", "operatingExpenses": "70929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53472000", "sellingGeneralAndAdministrative": "69129000", "netIncomeFromContinuingOperations": "143151000" }, "balance": { "goodwill": "469381000", "inventory": "436535000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3703317000", "longTermDebt": "1175968000", "shortTermDebt": "26529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33418000", "reportedCurrency": "USD", "retainedEarnings": "992590000", "totalLiabilities": "2096121000", "otherCurrentAssets": "33029000", "totalCurrentAssets": "1135311000", "currentLongTermDebt": "11780000", "longTermInvestments": "53820000", "shortTermInvestments": "None", "currentNetReceivables": "584650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2568006000", "currentAccountsPayable": "211157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2011387000", "shortLongTermDebtTotal": "1237698000", "totalShareholderEquity": "1607196000", "capitalLeaseObligations": "49950000", "otherCurrentLiabilities": "193921000", "totalCurrentLiabilities": "474444000", "otherNonCurrentLiabilities": "146316000", "totalNonCurrentLiabilities": "1621677000", "cashAndShortTermInvestments": "81097000", "commonStockSharesOutstanding": "56884000", "intangibleAssetsExcludingGoodwill": "33418000", "cashAndCashEquivalentsAtCarryingValue": "81097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "44618000", "operatingCashflow": "250430000", "capitalExpenditures": "61732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165927000", "cashflowFromInvestment": "-81074000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1203717000, "cost_of_revenue": 917583000, "gross_profit": 286134000, "research_and_development": null, "selling_general_admin": 69129000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216399000, "depreciation_amortisation": 53472000, "ebitda": 269871000, "interest_expense": 23003000, "interest_income": null, "other_non_operating": null, "pretax_income": 193396000, "tax_provision": 50245000, "effective_tax_rate": null, "net_income": 143151000, "net_income_continuing_ops": 143151000, "net_income_to_common": 143151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81097000, "short_term_investments": null, "net_receivables": 584650000, "inventory": 436535000, "other_current_assets": null, "total_current_assets": 1135311000, "net_ppe": null, "goodwill": 469381000, "intangible_assets": 33418000, "goodwill_and_intangibles": 502799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2568006000, "total_assets": 3703317000, "short_term_debt": 26529000, "accounts_payable": 211157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474444000, "long_term_debt": 1175968000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1621677000, "total_liabilities": 2096121000, "total_debt": 1202497000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 992590000, "total_equity": 1607196000, "shares_outstanding": 56884000, "operating_cash_flow": 250430000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165927000, "free_cash_flow": 312162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216399000", "ebitda": "269871000", "netIncome": "143151000", "grossProfit": "286134000", "depreciation": "None", "totalRevenue": "1203717000", "costOfRevenue": "917583000", "interestIncome": "23003000", "incomeBeforeTax": "193396000", "interestExpense": "23003000", "operatingIncome": "215205000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "50245000", "reportedCurrency": "USD", "netInterestIncome": "-23003000", "nonInterestIncome": "None", "operatingExpenses": "70929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53472000", "sellingGeneralAndAdministrative": "69129000", "netIncomeFromContinuingOperations": "143151000" }, "balance": { "goodwill": "469381000", "inventory": "436535000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3703317000", "longTermDebt": "1175968000", "shortTermDebt": "26529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33418000", "reportedCurrency": "USD", "retainedEarnings": "992590000", "totalLiabilities": "2096121000", "otherCurrentAssets": "33029000", "totalCurrentAssets": "1135311000", "currentLongTermDebt": "11780000", "longTermInvestments": "53820000", "shortTermInvestments": "None", "currentNetReceivables": "584650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2568006000", "currentAccountsPayable": "211157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2011387000", "shortLongTermDebtTotal": "1237698000", "totalShareholderEquity": "1607196000", "capitalLeaseObligations": "49950000", "otherCurrentLiabilities": "193921000", "totalCurrentLiabilities": "474444000", "otherNonCurrentLiabilities": "146316000", "totalNonCurrentLiabilities": "1621677000", "cashAndShortTermInvestments": "81097000", "commonStockSharesOutstanding": "56884000", "intangibleAssetsExcludingGoodwill": "33418000", "cashAndCashEquivalentsAtCarryingValue": "81097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "143151000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "44618000", "operatingCashflow": "250430000", "capitalExpenditures": "61732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165927000", "cashflowFromInvestment": "-81074000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54451000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 833759000, "cost_of_revenue": 676513000, "gross_profit": 157246000, "ebit": 90283000, "ebitda": 140488000, "pretax_income": 67948000, "tax_provision": 17345000, "net_income": 50603000, "net_income_to_common": 50603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26614000, "total_current_assets": 1103280000, "total_assets": 3631463000, "short_term_debt": 26086000, "long_term_debt": 1341174000, "total_debt": 1367260000, "total_liabilities": 2170346000, "total_equity": 1461117000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 502280000 }, "cash_flow": { "operating_cash_flow": -42570000, "capital_expenditure": 153637000, "free_cash_flow": 111067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285855, "ticker_id": 2396, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90283000", "ebitda": "140488000", "netIncome": "50603000", "grossProfit": "157246000", "depreciation": "None", "totalRevenue": "833759000", "costOfRevenue": "676513000", "interestIncome": "22335000", "incomeBeforeTax": "67948000", "interestExpense": "22335000", "operatingIncome": "88076000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17345000", "reportedCurrency": "USD", "netInterestIncome": "-22335000", "nonInterestIncome": "None", "operatingExpenses": "69170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50205000", "sellingGeneralAndAdministrative": "69170000", "netIncomeFromContinuingOperations": "50603000" }, "balance": { "goodwill": "464133000", "inventory": "479521000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3631463000", "longTermDebt": "1341174000", "shortTermDebt": "26086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38147000", "reportedCurrency": "USD", "retainedEarnings": "849439000", "totalLiabilities": "2170346000", "otherCurrentAssets": "169047000", "totalCurrentAssets": "1103280000", "currentLongTermDebt": "11780000", "longTermInvestments": "52569000", "shortTermInvestments": "None", "currentNetReceivables": "428098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528183000", "currentAccountsPayable": "172204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1973334000", "shortLongTermDebtTotal": "1402067000", "totalShareholderEquity": "1461117000", "capitalLeaseObligations": "49113000", "otherCurrentLiabilities": "144650000", "totalCurrentLiabilities": "397206000", "otherNonCurrentLiabilities": "139687000", "totalNonCurrentLiabilities": "1773140000", "cashAndShortTermInvestments": "26614000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "38147000", "cashAndCashEquivalentsAtCarryingValue": "26614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9535000", "operatingCashflow": "-42570000", "capitalExpenditures": "153637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180068000", "cashflowFromInvestment": "-198312000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51184000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 833759000, "cost_of_revenue": 676513000, "gross_profit": 157246000, "research_and_development": null, "selling_general_admin": 69170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90283000, "depreciation_amortisation": 50205000, "ebitda": 140488000, "interest_expense": 22335000, "interest_income": null, "other_non_operating": null, "pretax_income": 67948000, "tax_provision": 17345000, "effective_tax_rate": null, "net_income": 50603000, "net_income_continuing_ops": 50603000, "net_income_to_common": 50603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26614000, "short_term_investments": null, "net_receivables": 428098000, "inventory": 479521000, "other_current_assets": null, "total_current_assets": 1103280000, "net_ppe": null, "goodwill": 464133000, "intangible_assets": 38147000, "goodwill_and_intangibles": 502280000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2528183000, "total_assets": 3631463000, "short_term_debt": 26086000, "accounts_payable": 172204000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397206000, "long_term_debt": 1341174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1773140000, "total_liabilities": 2170346000, "total_debt": 1367260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 849439000, "total_equity": 1461117000, "shares_outstanding": 56900000, "operating_cash_flow": -42570000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -198312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180068000, "free_cash_flow": 111067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90283000", "ebitda": "140488000", "netIncome": "50603000", "grossProfit": "157246000", "depreciation": "None", "totalRevenue": "833759000", "costOfRevenue": "676513000", "interestIncome": "22335000", "incomeBeforeTax": "67948000", "interestExpense": "22335000", "operatingIncome": "88076000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17345000", "reportedCurrency": "USD", "netInterestIncome": "-22335000", "nonInterestIncome": "None", "operatingExpenses": "69170000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50205000", "sellingGeneralAndAdministrative": "69170000", "netIncomeFromContinuingOperations": "50603000" }, "balance": { "goodwill": "464133000", "inventory": "479521000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3631463000", "longTermDebt": "1341174000", "shortTermDebt": "26086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "38147000", "reportedCurrency": "USD", "retainedEarnings": "849439000", "totalLiabilities": "2170346000", "otherCurrentAssets": "169047000", "totalCurrentAssets": "1103280000", "currentLongTermDebt": "11780000", "longTermInvestments": "52569000", "shortTermInvestments": "None", "currentNetReceivables": "428098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2528183000", "currentAccountsPayable": "172204000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1973334000", "shortLongTermDebtTotal": "1402067000", "totalShareholderEquity": "1461117000", "capitalLeaseObligations": "49113000", "otherCurrentLiabilities": "144650000", "totalCurrentLiabilities": "397206000", "otherNonCurrentLiabilities": "139687000", "totalNonCurrentLiabilities": "1773140000", "cashAndShortTermInvestments": "26614000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "38147000", "cashAndCashEquivalentsAtCarryingValue": "26614000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50603000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9535000", "operatingCashflow": "-42570000", "capitalExpenditures": "153637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180068000", "cashflowFromInvestment": "-198312000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51184000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 353471000, "cost_of_revenue": 363066000, "gross_profit": -9595000, "ebit": -78086000, "ebitda": -39324000, "pretax_income": -93349000, "tax_provision": -24639000, "net_income": -68710000, "net_income_to_common": -68710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86118000, "total_current_assets": 946704000, "total_assets": 3280707000, "short_term_debt": 25178000, "long_term_debt": 1160385000, "total_debt": 1185563000, "total_liabilities": 1873123000, "total_equity": 1407584000, "shares_outstanding": 56600000, "goodwill_and_intangibles": 491521000 }, "cash_flow": { "operating_cash_flow": -125277000, "capital_expenditure": 74958000, "free_cash_flow": -50319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285856, "ticker_id": 2396, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78086000", "ebitda": "-39324000", "netIncome": "-68710000", "grossProfit": "-9595000", "depreciation": "None", "totalRevenue": "353471000", "costOfRevenue": "363066000", "interestIncome": "15263000", "incomeBeforeTax": "-93349000", "interestExpense": "15263000", "operatingIncome": "-82653000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-24639000", "reportedCurrency": "USD", "netInterestIncome": "-15263000", "nonInterestIncome": "None", "operatingExpenses": "73058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38762000", "sellingGeneralAndAdministrative": "73058000", "netIncomeFromContinuingOperations": "-68710000" }, "balance": { "goodwill": "449554000", "inventory": "467051000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3280707000", "longTermDebt": "1160385000", "shortTermDebt": "25178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "41967000", "reportedCurrency": "USD", "retainedEarnings": "798836000", "totalLiabilities": "1873123000", "otherCurrentAssets": "155469000", "totalCurrentAssets": "946704000", "currentLongTermDebt": "11780000", "longTermInvestments": "52453000", "shortTermInvestments": "None", "currentNetReceivables": "238066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334003000", "currentAccountsPayable": "111962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790029000", "shortLongTermDebtTotal": "1218681000", "totalShareholderEquity": "1407584000", "capitalLeaseObligations": "46516000", "otherCurrentLiabilities": "128715000", "totalCurrentLiabilities": "322066000", "otherNonCurrentLiabilities": "135966000", "totalNonCurrentLiabilities": "1551057000", "cashAndShortTermInvestments": "86118000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "41967000", "cashAndCashEquivalentsAtCarryingValue": "86118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-50360000", "operatingCashflow": "-125277000", "capitalExpenditures": "74958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "486258000", "cashflowFromInvestment": "-503633000", "stockBasedCompensation": "2799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 353471000, "cost_of_revenue": 363066000, "gross_profit": -9595000, "research_and_development": null, "selling_general_admin": 73058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78086000, "depreciation_amortisation": 38762000, "ebitda": -39324000, "interest_expense": 15263000, "interest_income": null, "other_non_operating": null, "pretax_income": -93349000, "tax_provision": -24639000, "effective_tax_rate": null, "net_income": -68710000, "net_income_continuing_ops": -68710000, "net_income_to_common": -68710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86118000, "short_term_investments": null, "net_receivables": 238066000, "inventory": 467051000, "other_current_assets": null, "total_current_assets": 946704000, "net_ppe": null, "goodwill": 449554000, "intangible_assets": 41967000, "goodwill_and_intangibles": 491521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2334003000, "total_assets": 3280707000, "short_term_debt": 25178000, "accounts_payable": 111962000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 322066000, "long_term_debt": 1160385000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1551057000, "total_liabilities": 1873123000, "total_debt": 1185563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 798836000, "total_equity": 1407584000, "shares_outstanding": 56600000, "operating_cash_flow": -125277000, "stock_based_compensation": 2799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74958000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -503633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 486258000, "free_cash_flow": -50319000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-78086000", "ebitda": "-39324000", "netIncome": "-68710000", "grossProfit": "-9595000", "depreciation": "None", "totalRevenue": "353471000", "costOfRevenue": "363066000", "interestIncome": "15263000", "incomeBeforeTax": "-93349000", "interestExpense": "15263000", "operatingIncome": "-82653000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-24639000", "reportedCurrency": "USD", "netInterestIncome": "-15263000", "nonInterestIncome": "None", "operatingExpenses": "73058000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363066000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38762000", "sellingGeneralAndAdministrative": "73058000", "netIncomeFromContinuingOperations": "-68710000" }, "balance": { "goodwill": "449554000", "inventory": "467051000", "commonStock": "571000", "currentDebt": "None", "investments": "None", "totalAssets": "3280707000", "longTermDebt": "1160385000", "shortTermDebt": "25178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "41967000", "reportedCurrency": "USD", "retainedEarnings": "798836000", "totalLiabilities": "1873123000", "otherCurrentAssets": "155469000", "totalCurrentAssets": "946704000", "currentLongTermDebt": "11780000", "longTermInvestments": "52453000", "shortTermInvestments": "None", "currentNetReceivables": "238066000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2334003000", "currentAccountsPayable": "111962000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1790029000", "shortLongTermDebtTotal": "1218681000", "totalShareholderEquity": "1407584000", "capitalLeaseObligations": "46516000", "otherCurrentLiabilities": "128715000", "totalCurrentLiabilities": "322066000", "otherNonCurrentLiabilities": "135966000", "totalNonCurrentLiabilities": "1551057000", "cashAndShortTermInvestments": "86118000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "41967000", "cashAndCashEquivalentsAtCarryingValue": "86118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-50360000", "operatingCashflow": "-125277000", "capitalExpenditures": "74958000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "486258000", "cashflowFromInvestment": "-503633000", "stockBasedCompensation": "2799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2653000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38762000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 657216000, "cost_of_revenue": 543111000, "gross_profit": 114105000, "ebit": 46540000, "ebitda": 81892000, "pretax_income": 33146000, "tax_provision": 9873000, "net_income": 23273000, "net_income_to_common": 23273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 281134000, "total_current_assets": 987668000, "total_assets": 2851202000, "short_term_debt": 25319000, "long_term_debt": 666911000, "total_debt": 692230000, "total_liabilities": 1375117000, "total_equity": 1476085000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 326639000 }, "cash_flow": { "operating_cash_flow": 172434000, "capital_expenditure": 45266000, "free_cash_flow": 217700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285857, "ticker_id": 2396, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46540000", "ebitda": "81892000", "netIncome": "23273000", "grossProfit": "114105000", "depreciation": "None", "totalRevenue": "657216000", "costOfRevenue": "543111000", "interestIncome": "13394000", "incomeBeforeTax": "33146000", "interestExpense": "13394000", "operatingIncome": "44039000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9873000", "reportedCurrency": "USD", "netInterestIncome": "-13394000", "nonInterestIncome": "None", "operatingExpenses": "70066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35352000", "sellingGeneralAndAdministrative": "70066000", "netIncomeFromContinuingOperations": "23273000" }, "balance": { "goodwill": "297225000", "inventory": "380336000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2851202000", "longTermDebt": "666911000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "29414000", "reportedCurrency": "USD", "retainedEarnings": "867546000", "totalLiabilities": "1375117000", "otherCurrentAssets": "58958000", "totalCurrentAssets": "987668000", "currentLongTermDebt": "10475000", "longTermInvestments": "45817000", "shortTermInvestments": "-34000", "currentNetReceivables": "267240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863534000", "currentAccountsPayable": "140834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1491078000", "shortLongTermDebtTotal": "726764000", "totalShareholderEquity": "1476085000", "capitalLeaseObligations": "49378000", "otherCurrentLiabilities": "153472000", "totalCurrentLiabilities": "370037000", "otherNonCurrentLiabilities": "128908000", "totalNonCurrentLiabilities": "1005080000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "29414000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17041000", "operatingCashflow": "172434000", "capitalExpenditures": "45266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1768000", "cashflowFromInvestment": "-156974000", "stockBasedCompensation": "2098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 657216000, "cost_of_revenue": 543111000, "gross_profit": 114105000, "research_and_development": null, "selling_general_admin": 70066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46540000, "depreciation_amortisation": 35352000, "ebitda": 81892000, "interest_expense": 13394000, "interest_income": null, "other_non_operating": null, "pretax_income": 33146000, "tax_provision": 9873000, "effective_tax_rate": null, "net_income": 23273000, "net_income_continuing_ops": 23273000, "net_income_to_common": 23273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 281134000, "short_term_investments": -34000, "net_receivables": 267240000, "inventory": 380336000, "other_current_assets": null, "total_current_assets": 987668000, "net_ppe": null, "goodwill": 297225000, "intangible_assets": 29414000, "goodwill_and_intangibles": 326639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1863534000, "total_assets": 2851202000, "short_term_debt": 25319000, "accounts_payable": 140834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 370037000, "long_term_debt": 666911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005080000, "total_liabilities": 1375117000, "total_debt": 692230000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 867546000, "total_equity": 1476085000, "shares_outstanding": 56900000, "operating_cash_flow": 172434000, "stock_based_compensation": 2098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1768000, "free_cash_flow": 217700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46540000", "ebitda": "81892000", "netIncome": "23273000", "grossProfit": "114105000", "depreciation": "None", "totalRevenue": "657216000", "costOfRevenue": "543111000", "interestIncome": "13394000", "incomeBeforeTax": "33146000", "interestExpense": "13394000", "operatingIncome": "44039000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9873000", "reportedCurrency": "USD", "netInterestIncome": "-13394000", "nonInterestIncome": "None", "operatingExpenses": "70066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "543111000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35352000", "sellingGeneralAndAdministrative": "70066000", "netIncomeFromContinuingOperations": "23273000" }, "balance": { "goodwill": "297225000", "inventory": "380336000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2851202000", "longTermDebt": "666911000", "shortTermDebt": "25319000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "29414000", "reportedCurrency": "USD", "retainedEarnings": "867546000", "totalLiabilities": "1375117000", "otherCurrentAssets": "58958000", "totalCurrentAssets": "987668000", "currentLongTermDebt": "10475000", "longTermInvestments": "45817000", "shortTermInvestments": "-34000", "currentNetReceivables": "267240000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1863534000", "currentAccountsPayable": "140834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1491078000", "shortLongTermDebtTotal": "726764000", "totalShareholderEquity": "1476085000", "capitalLeaseObligations": "49378000", "otherCurrentLiabilities": "153472000", "totalCurrentLiabilities": "370037000", "otherNonCurrentLiabilities": "128908000", "totalNonCurrentLiabilities": "1005080000", "cashAndShortTermInvestments": "281134000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "29414000", "cashAndCashEquivalentsAtCarryingValue": "281134000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-17041000", "operatingCashflow": "172434000", "capitalExpenditures": "45266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1768000", "cashflowFromInvestment": "-156974000", "stockBasedCompensation": "2098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35352000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 1105293000, "cost_of_revenue": 832282000, "gross_profit": 273011000, "ebit": 211624000, "ebitda": 246419000, "pretax_income": 197688000, "tax_provision": 49584000, "net_income": 148104000, "net_income_to_common": 148104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267442000, "total_current_assets": 1159635000, "total_assets": 2884117000, "short_term_debt": 22335000, "long_term_debt": 669672000, "total_debt": 692007000, "total_liabilities": 1435187000, "total_equity": 1448930000, "shares_outstanding": 56900000, "goodwill_and_intangibles": 285110000 }, "cash_flow": { "operating_cash_flow": 239667000, "capital_expenditure": 23538000, "free_cash_flow": 263205000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285859, "ticker_id": 2396, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211624000", "ebitda": "246419000", "netIncome": "148104000", "grossProfit": "273011000", "depreciation": "None", "totalRevenue": "1105293000", "costOfRevenue": "832282000", "interestIncome": "13936000", "incomeBeforeTax": "197688000", "interestExpense": "13936000", "operatingIncome": "209137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "49584000", "reportedCurrency": "USD", "netInterestIncome": "-13936000", "nonInterestIncome": "None", "operatingExpenses": "63874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "832282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34795000", "sellingGeneralAndAdministrative": "63874000", "netIncomeFromContinuingOperations": "148104000" }, "balance": { "goodwill": "275256000", "inventory": "347300000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2884117000", "longTermDebt": "669672000", "shortTermDebt": "22335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9854000", "reportedCurrency": "USD", "retainedEarnings": "844273000", "totalLiabilities": "1435187000", "otherCurrentAssets": "95705000", "totalCurrentAssets": "1159635000", "currentLongTermDebt": "8791000", "longTermInvestments": "45782000", "shortTermInvestments": "None", "currentNetReceivables": "449188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1724482000", "currentAccountsPayable": "180572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1393590000", "shortLongTermDebtTotal": "725893000", "totalShareholderEquity": "1448930000", "capitalLeaseObligations": "47430000", "otherCurrentLiabilities": "162419000", "totalCurrentLiabilities": "426103000", "otherNonCurrentLiabilities": "117611000", "totalNonCurrentLiabilities": "1009084000", "cashAndShortTermInvestments": "267442000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "9854000", "cashAndCashEquivalentsAtCarryingValue": "267442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "38172000", "operatingCashflow": "239667000", "capitalExpenditures": "23538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765000", "cashflowFromInvestment": "-27629000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1105293000, "cost_of_revenue": 832282000, "gross_profit": 273011000, "research_and_development": null, "selling_general_admin": 63874000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211624000, "depreciation_amortisation": 34795000, "ebitda": 246419000, "interest_expense": 13936000, "interest_income": null, "other_non_operating": null, "pretax_income": 197688000, "tax_provision": 49584000, "effective_tax_rate": null, "net_income": 148104000, "net_income_continuing_ops": 148104000, "net_income_to_common": 148104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267442000, "short_term_investments": null, "net_receivables": 449188000, "inventory": 347300000, "other_current_assets": null, "total_current_assets": 1159635000, "net_ppe": null, "goodwill": 275256000, "intangible_assets": 9854000, "goodwill_and_intangibles": 285110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1724482000, "total_assets": 2884117000, "short_term_debt": 22335000, "accounts_payable": 180572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426103000, "long_term_debt": 669672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1009084000, "total_liabilities": 1435187000, "total_debt": 692007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 844273000, "total_equity": 1448930000, "shares_outstanding": 56900000, "operating_cash_flow": 239667000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23538000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27629000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1765000, "free_cash_flow": 263205000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211624000", "ebitda": "246419000", "netIncome": "148104000", "grossProfit": "273011000", "depreciation": "None", "totalRevenue": "1105293000", "costOfRevenue": "832282000", "interestIncome": "13936000", "incomeBeforeTax": "197688000", "interestExpense": "13936000", "operatingIncome": "209137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "49584000", "reportedCurrency": "USD", "netInterestIncome": "-13936000", "nonInterestIncome": "None", "operatingExpenses": "63874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "832282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34795000", "sellingGeneralAndAdministrative": "63874000", "netIncomeFromContinuingOperations": "148104000" }, "balance": { "goodwill": "275256000", "inventory": "347300000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2884117000", "longTermDebt": "669672000", "shortTermDebt": "22335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "9854000", "reportedCurrency": "USD", "retainedEarnings": "844273000", "totalLiabilities": "1435187000", "otherCurrentAssets": "95705000", "totalCurrentAssets": "1159635000", "currentLongTermDebt": "8791000", "longTermInvestments": "45782000", "shortTermInvestments": "None", "currentNetReceivables": "449188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1724482000", "currentAccountsPayable": "180572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1393590000", "shortLongTermDebtTotal": "725893000", "totalShareholderEquity": "1448930000", "capitalLeaseObligations": "47430000", "otherCurrentLiabilities": "162419000", "totalCurrentLiabilities": "426103000", "otherNonCurrentLiabilities": "117611000", "totalNonCurrentLiabilities": "1009084000", "cashAndShortTermInvestments": "267442000", "commonStockSharesOutstanding": "56900000", "intangibleAssetsExcludingGoodwill": "9854000", "cashAndCashEquivalentsAtCarryingValue": "267442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148104000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "38172000", "operatingCashflow": "239667000", "capitalExpenditures": "23538000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1765000", "cashflowFromInvestment": "-27629000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35486000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 806906000, "cost_of_revenue": 630686000, "gross_profit": 176220000, "ebit": 118050000, "ebitda": 152562000, "pretax_income": 104114000, "tax_provision": 26185000, "net_income": 77929000, "net_income_to_common": 77929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15468000, "total_current_assets": 949687000, "total_assets": 2682862000, "short_term_debt": 20687000, "long_term_debt": 672466000, "total_debt": 693153000, "total_liabilities": 1384156000, "total_equity": 1298706000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 285357000 }, "cash_flow": { "operating_cash_flow": -46567000, "capital_expenditure": 59934000, "free_cash_flow": 13367000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285860, "ticker_id": 2396, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118050000", "ebitda": "152562000", "netIncome": "77929000", "grossProfit": "176220000", "depreciation": "None", "totalRevenue": "806906000", "costOfRevenue": "630686000", "interestIncome": "None", "incomeBeforeTax": "104114000", "interestExpense": "13936000", "operatingIncome": "116746000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26185000", "reportedCurrency": "USD", "netInterestIncome": "-13936000", "nonInterestIncome": "None", "operatingExpenses": "59474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34512000", "sellingGeneralAndAdministrative": "59474000", "netIncomeFromContinuingOperations": "77929000" }, "balance": { "goodwill": "275213000", "inventory": "385378000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2682862000", "longTermDebt": "672466000", "shortTermDebt": "20687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10144000", "reportedCurrency": "USD", "retainedEarnings": "696169000", "totalLiabilities": "1384156000", "otherCurrentAssets": "125900000", "totalCurrentAssets": "949687000", "currentLongTermDebt": "7072000", "longTermInvestments": "44619000", "shortTermInvestments": "None", "currentNetReceivables": "422941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1733175000", "currentAccountsPayable": "164188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727356000", "totalShareholderEquity": "1298706000", "capitalLeaseObligations": "47818000", "otherCurrentLiabilities": "132709000", "totalCurrentLiabilities": "378309000", "otherNonCurrentLiabilities": "119981000", "totalNonCurrentLiabilities": "1005847000", "cashAndShortTermInvestments": "15468000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "10144000", "cashAndCashEquivalentsAtCarryingValue": "15468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9274000", "operatingCashflow": "-46567000", "capitalExpenditures": "59934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793000", "cashflowFromInvestment": "-65129000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 806906000, "cost_of_revenue": 630686000, "gross_profit": 176220000, "research_and_development": null, "selling_general_admin": 59474000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118050000, "depreciation_amortisation": 34512000, "ebitda": 152562000, "interest_expense": 13936000, "interest_income": null, "other_non_operating": null, "pretax_income": 104114000, "tax_provision": 26185000, "effective_tax_rate": null, "net_income": 77929000, "net_income_continuing_ops": 77929000, "net_income_to_common": 77929000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15468000, "short_term_investments": null, "net_receivables": 422941000, "inventory": 385378000, "other_current_assets": null, "total_current_assets": 949687000, "net_ppe": null, "goodwill": 275213000, "intangible_assets": 10144000, "goodwill_and_intangibles": 285357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1733175000, "total_assets": 2682862000, "short_term_debt": 20687000, "accounts_payable": 164188000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378309000, "long_term_debt": 672466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1005847000, "total_liabilities": 1384156000, "total_debt": 693153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696169000, "total_equity": 1298706000, "shares_outstanding": 56800000, "operating_cash_flow": -46567000, "stock_based_compensation": 1800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1793000, "free_cash_flow": 13367000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118050000", "ebitda": "152562000", "netIncome": "77929000", "grossProfit": "176220000", "depreciation": "None", "totalRevenue": "806906000", "costOfRevenue": "630686000", "interestIncome": "None", "incomeBeforeTax": "104114000", "interestExpense": "13936000", "operatingIncome": "116746000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26185000", "reportedCurrency": "USD", "netInterestIncome": "-13936000", "nonInterestIncome": "None", "operatingExpenses": "59474000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34512000", "sellingGeneralAndAdministrative": "59474000", "netIncomeFromContinuingOperations": "77929000" }, "balance": { "goodwill": "275213000", "inventory": "385378000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2682862000", "longTermDebt": "672466000", "shortTermDebt": "20687000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "10144000", "reportedCurrency": "USD", "retainedEarnings": "696169000", "totalLiabilities": "1384156000", "otherCurrentAssets": "125900000", "totalCurrentAssets": "949687000", "currentLongTermDebt": "7072000", "longTermInvestments": "44619000", "shortTermInvestments": "None", "currentNetReceivables": "422941000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1733175000", "currentAccountsPayable": "164188000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "727356000", "totalShareholderEquity": "1298706000", "capitalLeaseObligations": "47818000", "otherCurrentLiabilities": "132709000", "totalCurrentLiabilities": "378309000", "otherNonCurrentLiabilities": "119981000", "totalNonCurrentLiabilities": "1005847000", "cashAndShortTermInvestments": "15468000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "10144000", "cashAndCashEquivalentsAtCarryingValue": "15468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77929000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9274000", "operatingCashflow": "-46567000", "capitalExpenditures": "59934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1793000", "cashflowFromInvestment": "-65129000", "stockBasedCompensation": "1800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34512000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 329590000, "cost_of_revenue": 323096000, "gross_profit": 6494000, "ebit": -49979000, "ebitda": -17767000, "pretax_income": -63955000, "tax_provision": -16326000, "net_income": -47629000, "net_income_to_common": -47629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170658000, "total_current_assets": 817759000, "total_assets": 2513643000, "short_term_debt": 20354000, "long_term_debt": 673539000, "total_debt": 693893000, "total_liabilities": 1295016000, "total_equity": 1218627000, "shares_outstanding": 56600000, "goodwill_and_intangibles": 284755000 }, "cash_flow": { "operating_cash_flow": -43210000, "capital_expenditure": 43689000, "free_cash_flow": 479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285861, "ticker_id": 2396, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-49979000", "ebitda": "-17767000", "netIncome": "-47629000", "grossProfit": "6494000", "depreciation": "None", "totalRevenue": "329590000", "costOfRevenue": "323096000", "interestIncome": "None", "incomeBeforeTax": "-63955000", "interestExpense": "13976000", "operatingIncome": "-53727000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-16326000", "reportedCurrency": "USD", "netInterestIncome": "-13976000", "nonInterestIncome": "None", "operatingExpenses": "60221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32212000", "sellingGeneralAndAdministrative": "60221000", "netIncomeFromContinuingOperations": "-47629000" }, "balance": { "goodwill": "274478000", "inventory": "375783000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2513643000", "longTermDebt": "673539000", "shortTermDebt": "20354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10277000", "reportedCurrency": "USD", "retainedEarnings": "618245000", "totalLiabilities": "1295016000", "otherCurrentAssets": "87610000", "totalCurrentAssets": "817759000", "currentLongTermDebt": "7072000", "longTermInvestments": "44685000", "shortTermInvestments": "None", "currentNetReceivables": "183708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695884000", "currentAccountsPayable": "97379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "726444000", "totalShareholderEquity": "1218627000", "capitalLeaseObligations": "45833000", "otherCurrentLiabilities": "128653000", "totalCurrentLiabilities": "297230000", "otherNonCurrentLiabilities": "117574000", "totalNonCurrentLiabilities": "997786000", "cashAndShortTermInvestments": "170658000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "10277000", "cashAndCashEquivalentsAtCarryingValue": "170658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-56160000", "operatingCashflow": "-43210000", "capitalExpenditures": "43689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3383000", "cashflowFromInvestment": "-45069000", "stockBasedCompensation": "1811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 329590000, "cost_of_revenue": 323096000, "gross_profit": 6494000, "research_and_development": null, "selling_general_admin": 60221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -49979000, "depreciation_amortisation": 32212000, "ebitda": -17767000, "interest_expense": 13976000, "interest_income": null, "other_non_operating": null, "pretax_income": -63955000, "tax_provision": -16326000, "effective_tax_rate": null, "net_income": -47629000, "net_income_continuing_ops": -47629000, "net_income_to_common": -47629000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170658000, "short_term_investments": null, "net_receivables": 183708000, "inventory": 375783000, "other_current_assets": null, "total_current_assets": 817759000, "net_ppe": null, "goodwill": 274478000, "intangible_assets": 10277000, "goodwill_and_intangibles": 284755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1695884000, "total_assets": 2513643000, "short_term_debt": 20354000, "accounts_payable": 97379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 297230000, "long_term_debt": 673539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 997786000, "total_liabilities": 1295016000, "total_debt": 693893000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 618245000, "total_equity": 1218627000, "shares_outstanding": 56600000, "operating_cash_flow": -43210000, "stock_based_compensation": 1811000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45069000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3383000, "free_cash_flow": 479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-49979000", "ebitda": "-17767000", "netIncome": "-47629000", "grossProfit": "6494000", "depreciation": "None", "totalRevenue": "329590000", "costOfRevenue": "323096000", "interestIncome": "None", "incomeBeforeTax": "-63955000", "interestExpense": "13976000", "operatingIncome": "-53727000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-16326000", "reportedCurrency": "USD", "netInterestIncome": "-13976000", "nonInterestIncome": "None", "operatingExpenses": "60221000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32212000", "sellingGeneralAndAdministrative": "60221000", "netIncomeFromContinuingOperations": "-47629000" }, "balance": { "goodwill": "274478000", "inventory": "375783000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2513643000", "longTermDebt": "673539000", "shortTermDebt": "20354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "10277000", "reportedCurrency": "USD", "retainedEarnings": "618245000", "totalLiabilities": "1295016000", "otherCurrentAssets": "87610000", "totalCurrentAssets": "817759000", "currentLongTermDebt": "7072000", "longTermInvestments": "44685000", "shortTermInvestments": "None", "currentNetReceivables": "183708000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1695884000", "currentAccountsPayable": "97379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "726444000", "totalShareholderEquity": "1218627000", "capitalLeaseObligations": "45833000", "otherCurrentLiabilities": "128653000", "totalCurrentLiabilities": "297230000", "otherNonCurrentLiabilities": "117574000", "totalNonCurrentLiabilities": "997786000", "cashAndShortTermInvestments": "170658000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "10277000", "cashAndCashEquivalentsAtCarryingValue": "170658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47629000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-56160000", "operatingCashflow": "-43210000", "capitalExpenditures": "43689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3383000", "cashflowFromInvestment": "-45069000", "stockBasedCompensation": "1811000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32212000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 646888000, "cost_of_revenue": 534421000, "gross_profit": 112467000, "ebit": 40901000, "ebitda": 72195000, "pretax_income": 26810000, "tax_provision": 6109000, "net_income": 20701000, "net_income_to_common": 20701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262320000, "total_current_assets": 913543000, "total_assets": 2599813000, "short_term_debt": 20030000, "long_term_debt": 674577000, "total_debt": 694607000, "total_liabilities": 1333801000, "total_equity": 1266012000, "shares_outstanding": 56800000, "goodwill_and_intangibles": 285299000 }, "cash_flow": { "operating_cash_flow": 182799000, "capital_expenditure": 37833000, "free_cash_flow": 220632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285862, "ticker_id": 2396, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40901000", "ebitda": "72195000", "netIncome": "20701000", "grossProfit": "112467000", "depreciation": "None", "totalRevenue": "646888000", "costOfRevenue": "534421000", "interestIncome": "None", "incomeBeforeTax": "26810000", "interestExpense": "14091000", "operatingIncome": "37205000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6109000", "reportedCurrency": "USD", "netInterestIncome": "-14091000", "nonInterestIncome": "None", "operatingExpenses": "75262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31294000", "sellingGeneralAndAdministrative": "8700000", "netIncomeFromContinuingOperations": "20701000" }, "balance": { "goodwill": "274478000", "inventory": "319623000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2599813000", "longTermDebt": "674577000", "shortTermDebt": "20030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10821000", "reportedCurrency": "USD", "retainedEarnings": "665874000", "totalLiabilities": "1333801000", "otherCurrentAssets": "64815000", "totalCurrentAssets": "913543000", "currentLongTermDebt": "7082000", "longTermInvestments": "41218000", "shortTermInvestments": "None", "currentNetReceivables": "266785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1686270000", "currentAccountsPayable": "107656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "726365000", "totalShareholderEquity": "1266012000", "capitalLeaseObligations": "44706000", "otherCurrentLiabilities": "158909000", "totalCurrentLiabilities": "347271000", "otherNonCurrentLiabilities": "105653000", "totalNonCurrentLiabilities": "986530000", "cashAndShortTermInvestments": "262320000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "10821000", "cashAndCashEquivalentsAtCarryingValue": "262320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4912000", "operatingCashflow": "182799000", "capitalExpenditures": "37833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1736000", "cashflowFromInvestment": "-34902000", "stockBasedCompensation": "588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 646888000, "cost_of_revenue": 534421000, "gross_profit": 112467000, "research_and_development": null, "selling_general_admin": 8700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40901000, "depreciation_amortisation": 31294000, "ebitda": 72195000, "interest_expense": 14091000, "interest_income": null, "other_non_operating": null, "pretax_income": 26810000, "tax_provision": 6109000, "effective_tax_rate": null, "net_income": 20701000, "net_income_continuing_ops": 20701000, "net_income_to_common": 20701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262320000, "short_term_investments": null, "net_receivables": 266785000, "inventory": 319623000, "other_current_assets": null, "total_current_assets": 913543000, "net_ppe": null, "goodwill": 274478000, "intangible_assets": 10821000, "goodwill_and_intangibles": 285299000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1686270000, "total_assets": 2599813000, "short_term_debt": 20030000, "accounts_payable": 107656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 347271000, "long_term_debt": 674577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 986530000, "total_liabilities": 1333801000, "total_debt": 694607000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 665874000, "total_equity": 1266012000, "shares_outstanding": 56800000, "operating_cash_flow": 182799000, "stock_based_compensation": 588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1736000, "free_cash_flow": 220632000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40901000", "ebitda": "72195000", "netIncome": "20701000", "grossProfit": "112467000", "depreciation": "None", "totalRevenue": "646888000", "costOfRevenue": "534421000", "interestIncome": "None", "incomeBeforeTax": "26810000", "interestExpense": "14091000", "operatingIncome": "37205000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6109000", "reportedCurrency": "USD", "netInterestIncome": "-14091000", "nonInterestIncome": "None", "operatingExpenses": "75262000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31294000", "sellingGeneralAndAdministrative": "8700000", "netIncomeFromContinuingOperations": "20701000" }, "balance": { "goodwill": "274478000", "inventory": "319623000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2599813000", "longTermDebt": "674577000", "shortTermDebt": "20030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "10821000", "reportedCurrency": "USD", "retainedEarnings": "665874000", "totalLiabilities": "1333801000", "otherCurrentAssets": "64815000", "totalCurrentAssets": "913543000", "currentLongTermDebt": "7082000", "longTermInvestments": "41218000", "shortTermInvestments": "None", "currentNetReceivables": "266785000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1686270000", "currentAccountsPayable": "107656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "726365000", "totalShareholderEquity": "1266012000", "capitalLeaseObligations": "44706000", "otherCurrentLiabilities": "158909000", "totalCurrentLiabilities": "347271000", "otherNonCurrentLiabilities": "105653000", "totalNonCurrentLiabilities": "986530000", "cashAndShortTermInvestments": "262320000", "commonStockSharesOutstanding": "56800000", "intangibleAssetsExcludingGoodwill": "10821000", "cashAndCashEquivalentsAtCarryingValue": "262320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4912000", "operatingCashflow": "182799000", "capitalExpenditures": "37833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1736000", "cashflowFromInvestment": "-34902000", "stockBasedCompensation": "588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31984000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 1090372000, "cost_of_revenue": 820983000, "gross_profit": 269389000, "ebit": 210228000, "ebitda": 241980000, "pretax_income": 194874000, "tax_provision": 48219000, "net_income": 146655000, "net_income_to_common": 146655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116159000, "total_current_assets": 1011375000, "total_assets": 2680882000, "short_term_debt": 20784000, "long_term_debt": 675649000, "total_debt": 696433000, "total_liabilities": 1437864000, "total_equity": 1243018000, "shares_outstanding": 56566214, "goodwill_and_intangibles": 285941000 }, "cash_flow": { "operating_cash_flow": 223305000, "capital_expenditure": 19872000, "free_cash_flow": 243177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285864, "ticker_id": 2396, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210228000", "ebitda": "241980000", "netIncome": "146655000", "grossProfit": "269389000", "depreciation": "None", "totalRevenue": "1090372000", "costOfRevenue": "820983000", "interestIncome": "15354000", "incomeBeforeTax": "194874000", "interestExpense": "15354000", "operatingIncome": "210221000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48219000", "reportedCurrency": "USD", "netInterestIncome": "-15354000", "nonInterestIncome": "None", "operatingExpenses": "59168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "820983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31752000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "146655000" }, "balance": { "goodwill": "274478000", "inventory": "314711000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2680882000", "longTermDebt": "675649000", "shortTermDebt": "20784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11463000", "reportedCurrency": "USD", "retainedEarnings": "645185000", "totalLiabilities": "1437864000", "otherCurrentAssets": "88639000", "totalCurrentAssets": "1011375000", "currentLongTermDebt": "7082000", "longTermInvestments": "39722000", "shortTermInvestments": "None", "currentNetReceivables": "491866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1669507000", "currentAccountsPayable": "148977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1343844000", "shortLongTermDebtTotal": "727040000", "totalShareholderEquity": "1243018000", "capitalLeaseObligations": "44309000", "otherCurrentLiabilities": "143140000", "totalCurrentLiabilities": "424967000", "otherNonCurrentLiabilities": "132652000", "totalNonCurrentLiabilities": "1012897000", "cashAndShortTermInvestments": "116159000", "commonStockSharesOutstanding": "56566214", "intangibleAssetsExcludingGoodwill": "11463000", "cashAndCashEquivalentsAtCarryingValue": "116159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "59666000", "operatingCashflow": "223305000", "capitalExpenditures": "19872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156764000", "cashflowFromInvestment": "-18871000", "stockBasedCompensation": "1462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1090372000, "cost_of_revenue": 820983000, "gross_profit": 269389000, "research_and_development": null, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210228000, "depreciation_amortisation": 31752000, "ebitda": 241980000, "interest_expense": 15354000, "interest_income": null, "other_non_operating": null, "pretax_income": 194874000, "tax_provision": 48219000, "effective_tax_rate": null, "net_income": 146655000, "net_income_continuing_ops": 146655000, "net_income_to_common": 146655000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116159000, "short_term_investments": null, "net_receivables": 491866000, "inventory": 314711000, "other_current_assets": null, "total_current_assets": 1011375000, "net_ppe": null, "goodwill": 274478000, "intangible_assets": 11463000, "goodwill_and_intangibles": 285941000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1669507000, "total_assets": 2680882000, "short_term_debt": 20784000, "accounts_payable": 148977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 424967000, "long_term_debt": 675649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1012897000, "total_liabilities": 1437864000, "total_debt": 696433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 645185000, "total_equity": 1243018000, "shares_outstanding": 56566214, "operating_cash_flow": 223305000, "stock_based_compensation": 1462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18871000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156764000, "free_cash_flow": 243177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210228000", "ebitda": "241980000", "netIncome": "146655000", "grossProfit": "269389000", "depreciation": "None", "totalRevenue": "1090372000", "costOfRevenue": "820983000", "interestIncome": "15354000", "incomeBeforeTax": "194874000", "interestExpense": "15354000", "operatingIncome": "210221000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "48219000", "reportedCurrency": "USD", "netInterestIncome": "-15354000", "nonInterestIncome": "None", "operatingExpenses": "59168000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "820983000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31752000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "146655000" }, "balance": { "goodwill": "274478000", "inventory": "314711000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2680882000", "longTermDebt": "675649000", "shortTermDebt": "20784000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "11463000", "reportedCurrency": "USD", "retainedEarnings": "645185000", "totalLiabilities": "1437864000", "otherCurrentAssets": "88639000", "totalCurrentAssets": "1011375000", "currentLongTermDebt": "7082000", "longTermInvestments": "39722000", "shortTermInvestments": "None", "currentNetReceivables": "491866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1669507000", "currentAccountsPayable": "148977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1343844000", "shortLongTermDebtTotal": "727040000", "totalShareholderEquity": "1243018000", "capitalLeaseObligations": "44309000", "otherCurrentLiabilities": "143140000", "totalCurrentLiabilities": "424967000", "otherNonCurrentLiabilities": "132652000", "totalNonCurrentLiabilities": "1012897000", "cashAndShortTermInvestments": "116159000", "commonStockSharesOutstanding": "56566214", "intangibleAssetsExcludingGoodwill": "11463000", "cashAndCashEquivalentsAtCarryingValue": "116159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146655000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "59666000", "operatingCashflow": "223305000", "capitalExpenditures": "19872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156764000", "cashflowFromInvestment": "-18871000", "stockBasedCompensation": "1462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32563000", "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": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "income_statement": { "revenue": 785189000, "cost_of_revenue": 632206000, "gross_profit": 152983000, "ebit": 96011000, "ebitda": 127142000, "pretax_income": 76855000, "tax_provision": 20019000, "net_income": 56836000, "net_income_to_common": 56836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68489000, "total_current_assets": 958326000, "total_assets": 2642897000, "short_term_debt": 21149000, "long_term_debt": 832047000, "total_debt": 853196000, "total_liabilities": 1548045000, "total_equity": 1094852000, "shares_outstanding": 56600000, "goodwill_and_intangibles": 286588000 }, "cash_flow": { "operating_cash_flow": 8901000, "capital_expenditure": 24169000, "free_cash_flow": 33070000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 285865, "ticker_id": 2396, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:22:37.896458+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96011000", "ebitda": "127142000", "netIncome": "56836000", "grossProfit": "152983000", "depreciation": "None", "totalRevenue": "785189000", "costOfRevenue": "632206000", "interestIncome": "19156000", "incomeBeforeTax": "76855000", "interestExpense": "19156000", "operatingIncome": "93533000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20019000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "59450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2478000", "costofGoodsAndServicesSold": "632206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31131000", "sellingGeneralAndAdministrative": "4400000", "netIncomeFromContinuingOperations": "56836000" }, "balance": { "goodwill": "274478000", "inventory": "374377000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2642897000", "longTermDebt": "832047000", "shortTermDebt": "21149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12110000", "reportedCurrency": "USD", "retainedEarnings": "498530000", "totalLiabilities": "1548045000", "otherCurrentAssets": "96840000", "totalCurrentAssets": "958326000", "currentLongTermDebt": "7100000", "longTermInvestments": "40600000", "shortTermInvestments": "None", "currentNetReceivables": "418620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1684571000", "currentAccountsPayable": "174603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1311469000", "shortLongTermDebtTotal": "885062000", "totalShareholderEquity": "1094852000", "capitalLeaseObligations": "46000000", "otherCurrentLiabilities": "114136000", "totalCurrentLiabilities": "384356000", "otherNonCurrentLiabilities": "161140000", "totalNonCurrentLiabilities": "1163689000", "cashAndShortTermInvestments": "68489000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "12110000", "cashAndCashEquivalentsAtCarryingValue": "68489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1162000", "operatingCashflow": "8901000", "capitalExpenditures": "24169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75732000", "cashflowFromInvestment": "-23362000", "stockBasedCompensation": "-100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785189000, "cost_of_revenue": 632206000, "gross_profit": 152983000, "research_and_development": null, "selling_general_admin": 4400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96011000, "depreciation_amortisation": 31131000, "ebitda": 127142000, "interest_expense": 19156000, "interest_income": null, "other_non_operating": null, "pretax_income": 76855000, "tax_provision": 20019000, "effective_tax_rate": null, "net_income": 56836000, "net_income_continuing_ops": 56836000, "net_income_to_common": 56836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68489000, "short_term_investments": null, "net_receivables": 418620000, "inventory": 374377000, "other_current_assets": null, "total_current_assets": 958326000, "net_ppe": null, "goodwill": 274478000, "intangible_assets": 12110000, "goodwill_and_intangibles": 286588000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1684571000, "total_assets": 2642897000, "short_term_debt": 21149000, "accounts_payable": 174603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 384356000, "long_term_debt": 832047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1163689000, "total_liabilities": 1548045000, "total_debt": 853196000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498530000, "total_equity": 1094852000, "shares_outstanding": 56600000, "operating_cash_flow": 8901000, "stock_based_compensation": -100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75732000, "free_cash_flow": 33070000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96011000", "ebitda": "127142000", "netIncome": "56836000", "grossProfit": "152983000", "depreciation": "None", "totalRevenue": "785189000", "costOfRevenue": "632206000", "interestIncome": "19156000", "incomeBeforeTax": "76855000", "interestExpense": "19156000", "operatingIncome": "93533000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20019000", "reportedCurrency": "USD", "netInterestIncome": "-19100000", "nonInterestIncome": "None", "operatingExpenses": "59450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2478000", "costofGoodsAndServicesSold": "632206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31131000", "sellingGeneralAndAdministrative": "4400000", "netIncomeFromContinuingOperations": "56836000" }, "balance": { "goodwill": "274478000", "inventory": "374377000", "commonStock": "570000", "currentDebt": "None", "investments": "None", "totalAssets": "2642897000", "longTermDebt": "832047000", "shortTermDebt": "21149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12110000", "reportedCurrency": "USD", "retainedEarnings": "498530000", "totalLiabilities": "1548045000", "otherCurrentAssets": "96840000", "totalCurrentAssets": "958326000", "currentLongTermDebt": "7100000", "longTermInvestments": "40600000", "shortTermInvestments": "None", "currentNetReceivables": "418620000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1684571000", "currentAccountsPayable": "174603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1311469000", "shortLongTermDebtTotal": "885062000", "totalShareholderEquity": "1094852000", "capitalLeaseObligations": "46000000", "otherCurrentLiabilities": "114136000", "totalCurrentLiabilities": "384356000", "otherNonCurrentLiabilities": "161140000", "totalNonCurrentLiabilities": "1163689000", "cashAndShortTermInvestments": "68489000", "commonStockSharesOutstanding": "56600000", "intangibleAssetsExcludingGoodwill": "12110000", "cashAndCashEquivalentsAtCarryingValue": "68489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56836000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1162000", "operatingCashflow": "8901000", "capitalExpenditures": "24169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75732000", "cashflowFromInvestment": "-23362000", "stockBasedCompensation": "-100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "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" ] } } }