{ "ticker": { "uuid": "7ed6cab7-52ee-4141-a122-0221e835c4fa", "symbol": "NGL", "name": "NGL Energy Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/7ed6cab7-52ee-4141-a122-0221e835c4fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ed6cab7-52ee-4141-a122-0221e835c4fa/" }, "ticker_metadata": { "id": 2840, "uuid": "7ed6cab7-52ee-4141-a122-0221e835c4fa", "symbol": "NGL", "name": "NGL Energy Partners LP", "asset_type": "equity", "market_cap": 2077604000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "NGL Energy Partners LP is engaged in the crude oil and liquids logistics and water solutions businesses. The company is headquartered in Tulsa, Oklahoma.", "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": "7ed6cab7-52ee-4141-a122-0221e835c4fa", "symbol": "NGL", "name": "NGL Energy Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/7ed6cab7-52ee-4141-a122-0221e835c4fa/", "api_url": "https://sharemaestro.com/factors/api/tickers/7ed6cab7-52ee-4141-a122-0221e835c4fa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.75, "quality": 0.24, "momentum": 0.98, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 15.22, "market_cap": 1933253821.18, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1244, "shareholder_yield": 0.0601, "roe": -6.9548, "piotroski_f_score": 5, "momentum_12_1": 3.2974, "volatility_252d": 0.6033 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.481285+00:00", "batch_id": "" }, "size": { "price_close": 15.22, "market_cap": 1933253821.18, "market_cap_usd": 1933253821.18, "enterprise_value": 5192790821.18, "shares_outstanding": 127020619, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 74.6228, "ptbv_ratio": null, "ps_ratio": 0.6125, "pcf_ratio": 4.023, "pfcf_ratio": 2.7277, "ev_ebitda": 8.0396, "ev_ebit": 13.5066, "ev_sales": 1.6453, "ev_fcf": 7.3268, "earnings_yield": null, "fcf_yield": 0.1365, "price_to_sales": 0.6125, "price_to_book": 74.6228, "price_to_cashflow": 4.023, "ebitda_to_ev": 0.1244, "sales_yield": 0.6078 }, "yield": { "dividend_yield": 0.0601, "buyback_yield": 0, "shareholder_yield": 0.0601, "debt_paydown_yield": null, "total_yield": 0.0601 }, "quality": { "gross_margin": 0.2367, "operating_margin": 0.1218, "net_margin": -0.0571, "ebitda_margin": 0.2046, "fcf_margin": 0.2246, "roe": -6.9548, "roa": -0.0432, "roic": 0.0878, "roc_greenblatt": null, "asset_turnover": 0.7559, "cash_conversion": -3.9335, "accruals_ratio": -0.1582, "sbc_to_revenue": 0.0036, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 7.1806, "revenue_stability_5y": 0.3572, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1789, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 161.4128, "net_debt_to_ebitda": 5.0465, "debt_to_assets": 0.7827, "interest_coverage": 1.5125, "current_ratio": 1.0466, "quick_ratio": 0.9555, "net_debt": 3259537000, "local_beta": 0.0014, "volatility_252d": 0.6033, "volatility_60d": 1.4536, "max_drawdown_12m": -0.1596, "risk_adjusted_momentum": 5.4656 }, "growth": { "revenue_growth_1y": -0.3186, "revenue_growth_3y_cagr": -0.1778, "revenue_growth_5y_cagr": -0.096, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3046, "book_value_growth_1y": -0.9602, "revenue_growth": -0.3186, "earnings_growth": null }, "momentum": { "price_return_1m": -0.068, "price_return_3m": 0.3235, "price_return_6m": 0.5578, "price_return_9m": 1.647, "price_return_12m": 3.0053, "price_return_12m_ex1m": 3.2974, "momentum_6m": 0.5578, "momentum_12m": 3.0053, "momentum_12_1": 3.2974, "distance_from_52w_high": -0.1596, "distance_from_52w_low": 2.7032, "relative_strength": 2.9053 }, "raw_ttm": { "revenue_ttm": 3156159000, "gross_profit_ttm": 747210000, "ebit_ttm": 384462000, "ebitda_ttm": 645904000, "net_income_ttm": -180179000, "eps_diluted_ttm": -1.4185, "operating_cash_flow_ttm": 480548000, "capital_expenditure_ttm": 228192000, "fcf_ttm": 708740000, "dividends_paid_ttm": 116268000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 254186000, "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_current_liabilities": 739482000, "net_ppe": null, "total_assets": 4175539000, "total_debt": 3268042000, "total_equity": 25907000, "net_working_capital": 70879000, "book_value_per_share": 0.204, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1130709000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 13, "rank_ev_ebitda": 27, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 99, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 79, "rank_fcf_margin": 42, "rank_piotroski": 61, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3 }, "composites": { "value_composite": 25, "quality_composite": 76, "momentum_composite": 2, "growth_composite": 89, "yield_composite": 8, "svqf_composite": 31, "vc1_composite": 24, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.4243, "os_score": 0.84, "value_percentile": 0.75, "quality_percentile": 0.24, "momentum_percentile": 0.98, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 22, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4587, "ticker_id": 2840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.481285+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.22, "market_cap": 1933253821.18, "market_cap_usd": 1933253821.18, "enterprise_value": 5192790821.18, "shares_outstanding": 127020619, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 74.62283634, "ptbv_ratio": null, "ps_ratio": 0.61253372, "pcf_ratio": 4.02301918, "pfcf_ratio": 2.72773347, "ev_ebitda": 8.03957062, "ev_ebit": 13.50664258, "ev_sales": 1.64528809, "ev_fcf": 7.32679237, "earnings_yield": null, "fcf_yield": 0.13648537, "dividend_yield": 0.06014109, "buyback_yield": 0, "shareholder_yield": 0.06014109, "debt_paydown_yield": null, "total_yield": 0.06014109, "gross_margin": 0.23674663, "operating_margin": 0.12181325, "net_margin": -0.05708806, "ebitda_margin": 0.20464875, "fcf_margin": 0.22455776, "roe": -6.95483846, "roa": -0.04315108, "roic": 0.08776485, "roc_greenblatt": null, "asset_turnover": 0.75586864, "cash_conversion": -3.93353276, "accruals_ratio": -0.15823754, "sbc_to_revenue": 0.00355052, "debt_to_equity": 161.41278415, "net_debt_to_ebitda": 5.04647285, "debt_to_assets": 0.78266351, "interest_coverage": 1.51252233, "current_ratio": 1.04661101, "quick_ratio": 0.95553239, "net_debt": 3259537000, "revenue_growth_1y": -0.31862558, "revenue_growth_3y_cagr": -0.17782962, "revenue_growth_5y_cagr": -0.09597406, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3045599, "book_value_growth_1y": -0.96021102, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 7.180581, "revenue_stability_5y": 0.357186, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06797306, "price_return_3m": 0.32347826, "price_return_6m": 0.55783009, "price_return_9m": 1.64695652, "price_return_12m": 3.00526316, "price_return_12m_ex1m": 3.29736842, "distance_from_52w_high": -0.15958034, "distance_from_52w_low": 2.70316302, "relative_strength": 2.90529958, "local_beta": 0.0014, "volatility_252d": 0.603292, "volatility_60d": 1.453587, "max_drawdown_12m": -0.15958034, "revenue_ttm": 3156159000, "gross_profit_ttm": 747210000, "ebit_ttm": 384462000, "ebitda_ttm": 645904000, "net_income_ttm": -180179000, "eps_diluted_ttm": -1.41850198, "operating_cash_flow_ttm": 480548000, "capital_expenditure_ttm": 228192000, "fcf_ttm": 708740000, "dividends_paid_ttm": 116268000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 254186000, "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_current_liabilities": 739482000, "net_ppe": null, "total_assets": 4175539000, "total_debt": 3268042000, "total_equity": 25907000, "net_working_capital": 70879000, "book_value_per_share": 0.20395901, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1130709000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 13, "rank_ev_ebitda": 27, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 99, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 79, "rank_fcf_margin": 42, "rank_piotroski": 61, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 25, "quality_composite": 76, "momentum_composite": 2, "growth_composite": 89, "yield_composite": 8, "svqf_composite": 31, "vc1_composite": 24, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 22, "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": 15.22, "os": 0.84, "value": 0.75, "quality": 0.24, "momentum": 0.98, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0601, "roe": -6.9548, "momentum_12_1": 3.2974, "complete_fields": { "id": 4587, "ticker_id": 2840, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:53.481285+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.22, "market_cap": 1933253821.18, "market_cap_usd": 1933253821.18, "enterprise_value": 5192790821.18, "shares_outstanding": 127020619, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 74.62283634, "ptbv_ratio": null, "ps_ratio": 0.61253372, "pcf_ratio": 4.02301918, "pfcf_ratio": 2.72773347, "ev_ebitda": 8.03957062, "ev_ebit": 13.50664258, "ev_sales": 1.64528809, "ev_fcf": 7.32679237, "earnings_yield": null, "fcf_yield": 0.13648537, "dividend_yield": 0.06014109, "buyback_yield": 0, "shareholder_yield": 0.06014109, "debt_paydown_yield": null, "total_yield": 0.06014109, "gross_margin": 0.23674663, "operating_margin": 0.12181325, "net_margin": -0.05708806, "ebitda_margin": 0.20464875, "fcf_margin": 0.22455776, "roe": -6.95483846, "roa": -0.04315108, "roic": 0.08776485, "roc_greenblatt": null, "asset_turnover": 0.75586864, "cash_conversion": -3.93353276, "accruals_ratio": -0.15823754, "sbc_to_revenue": 0.00355052, "debt_to_equity": 161.41278415, "net_debt_to_ebitda": 5.04647285, "debt_to_assets": 0.78266351, "interest_coverage": 1.51252233, "current_ratio": 1.04661101, "quick_ratio": 0.95553239, "net_debt": 3259537000, "revenue_growth_1y": -0.31862558, "revenue_growth_3y_cagr": -0.17782962, "revenue_growth_5y_cagr": -0.09597406, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3045599, "book_value_growth_1y": -0.96021102, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 7.180581, "revenue_stability_5y": 0.357186, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06797306, "price_return_3m": 0.32347826, "price_return_6m": 0.55783009, "price_return_9m": 1.64695652, "price_return_12m": 3.00526316, "price_return_12m_ex1m": 3.29736842, "distance_from_52w_high": -0.15958034, "distance_from_52w_low": 2.70316302, "relative_strength": 2.90529958, "local_beta": 0.0014, "volatility_252d": 0.603292, "volatility_60d": 1.453587, "max_drawdown_12m": -0.15958034, "revenue_ttm": 3156159000, "gross_profit_ttm": 747210000, "ebit_ttm": 384462000, "ebitda_ttm": 645904000, "net_income_ttm": -180179000, "eps_diluted_ttm": -1.41850198, "operating_cash_flow_ttm": 480548000, "capital_expenditure_ttm": 228192000, "fcf_ttm": 708740000, "dividends_paid_ttm": 116268000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 254186000, "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_current_liabilities": 739482000, "net_ppe": null, "total_assets": 4175539000, "total_debt": 3268042000, "total_equity": 25907000, "net_working_capital": 70879000, "book_value_per_share": 0.20395901, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1130709000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 99, "rank_ptbv": 50, "rank_ps": 18, "rank_pcf": 13, "rank_ev_ebitda": 27, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 28, "rank_dividend_yield": 12, "rank_shareholder_yield": 12, "rank_total_yield": 13, "rank_roe": 99, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 79, "rank_fcf_margin": 42, "rank_piotroski": 61, "rank_accruals": 10, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 97, "rank_momentum_12m": 3, "rank_momentum_12m_ex1m": 3, "rank_relative_strength": 3, "value_composite": 25, "quality_composite": 76, "momentum_composite": 2, "growth_composite": 89, "yield_composite": 8, "svqf_composite": 31, "vc1_composite": 24, "vc2_composite": 18, "vc3_composite": 18, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 22, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "ebit": 384462000, "ebitda": 645904000, "pretax_income": -178779000, "tax_provision": -276000, "net_income": -180179000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3268042000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 365953000, "capital_expenditure": 221278000, "free_cash_flow": 587231000, "dividends_paid": 113486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302631, "ticker_id": 2840, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "384462000", "ebitda": "645904000", "netIncome": "-180179000", "grossProfit": "747210000", "depreciation": "None", "totalRevenue": "3156159000", "costOfRevenue": "2408949000", "interestIncome": "None", "incomeBeforeTax": "-178779000", "interestExpense": "254186000", "operatingIncome": "384462000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-276000", "reportedCurrency": "USD", "netInterestIncome": "-258782000", "nonInterestIncome": "None", "operatingExpenses": "362748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2408949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261442000", "sellingGeneralAndAdministrative": "362748000", "netIncomeFromContinuingOperations": "-178503000" }, "balance": { "goodwill": "351506000", "inventory": "67351000", "commonStock": "-612276000", "currentDebt": "None", "investments": "None", "totalAssets": "4175539000", "longTermDebt": "3223126000", "shortTermDebt": "44916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805110000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4181720999", "otherCurrentAssets": "28123000", "totalCurrentAssets": "773950000", "currentLongTermDebt": "11457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401589000", "currentAccountsPayable": "495180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3357410000", "totalShareholderEquity": "25907000", "capitalLeaseObligations": "115619000", "otherCurrentLiabilities": "184185000", "totalCurrentLiabilities": "739482000", "otherNonCurrentLiabilities": "136953000", "totalNonCurrentLiabilities": "3442238999", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "127020619", "intangibleAssetsExcludingGoodwill": "805110000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139163000", "profitLoss": "None", "dividendPayout": "113486000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6678000", "operatingCashflow": "365953000", "capitalExpenditures": "221278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350187000", "cashflowFromInvestment": "-12910000", "stockBasedCompensation": "11206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3156159000, "cost_of_revenue": 2408949000, "gross_profit": 747210000, "research_and_development": null, "selling_general_admin": 362748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 384462000, "depreciation_amortisation": 261442000, "ebitda": 645904000, "interest_expense": 254186000, "interest_income": null, "other_non_operating": null, "pretax_income": -178779000, "tax_provision": -276000, "effective_tax_rate": null, "net_income": -180179000, "net_income_continuing_ops": -178503000, "net_income_to_common": -180179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8505000, "short_term_investments": null, "net_receivables": 669971000, "inventory": 67351000, "other_current_assets": null, "total_current_assets": 773950000, "net_ppe": null, "goodwill": 351506000, "intangible_assets": 805110000, "goodwill_and_intangibles": 1156616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3401589000, "total_assets": 4175539000, "short_term_debt": 44916000, "accounts_payable": 495180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739482000, "long_term_debt": 3223126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3442238999, "total_liabilities": 4181720999, "total_debt": 3268042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25907000, "shares_outstanding": 127020619, "operating_cash_flow": 365953000, "stock_based_compensation": 11206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 221278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12910000, "dividends_paid": 113486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -350187000, "free_cash_flow": 587231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "384462000", "ebitda": "645904000", "netIncome": "-180179000", "grossProfit": "747210000", "depreciation": "None", "totalRevenue": "3156159000", "costOfRevenue": "2408949000", "interestIncome": "None", "incomeBeforeTax": "-178779000", "interestExpense": "254186000", "operatingIncome": "384462000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-276000", "reportedCurrency": "USD", "netInterestIncome": "-258782000", "nonInterestIncome": "None", "operatingExpenses": "362748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2408949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "261442000", "sellingGeneralAndAdministrative": "362748000", "netIncomeFromContinuingOperations": "-178503000" }, "balance": { "goodwill": "351506000", "inventory": "67351000", "commonStock": "-612276000", "currentDebt": "None", "investments": "None", "totalAssets": "4175539000", "longTermDebt": "3223126000", "shortTermDebt": "44916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805110000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4181720999", "otherCurrentAssets": "28123000", "totalCurrentAssets": "773950000", "currentLongTermDebt": "11457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401589000", "currentAccountsPayable": "495180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3357410000", "totalShareholderEquity": "25907000", "capitalLeaseObligations": "115619000", "otherCurrentLiabilities": "184185000", "totalCurrentLiabilities": "739482000", "otherNonCurrentLiabilities": "136953000", "totalNonCurrentLiabilities": "3442238999", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "127020619", "intangibleAssetsExcludingGoodwill": "805110000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-139163000", "profitLoss": "None", "dividendPayout": "113486000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6678000", "operatingCashflow": "365953000", "capitalExpenditures": "221278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-350187000", "cashflowFromInvestment": "-12910000", "stockBasedCompensation": "11206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "113486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470151000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "268728000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 3469186000, "cost_of_revenue": 2761809000, "gross_profit": 707377000, "ebit": 327745000, "ebitda": 594991000, "pretax_income": 60104000, "tax_provision": -4885000, "net_income": 39368000, "net_income_to_common": 39368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5649000, "total_current_assets": 962053000, "total_assets": 4609440000, "short_term_debt": 36716000, "long_term_debt": 2961703000, "total_debt": 2998419000, "total_liabilities": 3912070000, "total_equity": 676701000, "shares_outstanding": 132013000, "goodwill_and_intangibles": 1433602000 }, "cash_flow": { "operating_cash_flow": 297463000, "capital_expenditure": 245816000, "free_cash_flow": 543279000, "dividends_paid": 305291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302636, "ticker_id": 2840, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327745000", "ebitda": "594991000", "netIncome": "39368000", "grossProfit": "707377000", "depreciation": "None", "totalRevenue": "3469186000", "costOfRevenue": "2761809000", "interestIncome": "269371000", "incomeBeforeTax": "60104000", "interestExpense": "280078000", "operatingIncome": "329355000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4885000", "reportedCurrency": "USD", "netInterestIncome": "-279651000", "nonInterestIncome": "None", "operatingExpenses": "378022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2761809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267246000", "sellingGeneralAndAdministrative": "55593000", "netIncomeFromContinuingOperations": "64989000" }, "balance": { "goodwill": "599348000", "inventory": "69916000", "commonStock": "-170275000", "currentDebt": "None", "investments": "None", "totalAssets": "4609440000", "longTermDebt": "2961703000", "shortTermDebt": "36716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "834254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3912070000", "otherCurrentAssets": "294878000", "totalCurrentAssets": "962053000", "currentLongTermDebt": "1805000", "longTermInvestments": "0", "shortTermInvestments": "7900000", "currentNetReceivables": "583710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647386999", "currentAccountsPayable": "462082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176717000", "shortLongTermDebtTotal": "3083859000", "totalShareholderEquity": "676701000", "capitalLeaseObligations": "113151000", "otherCurrentLiabilities": "216985000", "totalCurrentLiabilities": "739230000", "otherNonCurrentLiabilities": "125897000", "totalNonCurrentLiabilities": "3172840000", "cashAndShortTermInvestments": "5649000", "commonStockSharesOutstanding": "132013000", "intangibleAssetsExcludingGoodwill": "834254000", "cashAndCashEquivalentsAtCarryingValue": "5649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43163000", "profitLoss": "None", "dividendPayout": "305291000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9940000", "operatingCashflow": "297463000", "capitalExpenditures": "245816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207914000", "cashflowFromInvestment": "-122809000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3469186000, "cost_of_revenue": 2761809000, "gross_profit": 707377000, "research_and_development": null, "selling_general_admin": 55593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327745000, "depreciation_amortisation": 267246000, "ebitda": 594991000, "interest_expense": 280078000, "interest_income": null, "other_non_operating": null, "pretax_income": 60104000, "tax_provision": -4885000, "effective_tax_rate": null, "net_income": 39368000, "net_income_continuing_ops": 64989000, "net_income_to_common": 39368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5649000, "short_term_investments": 7900000, "net_receivables": 583710000, "inventory": 69916000, "other_current_assets": null, "total_current_assets": 962053000, "net_ppe": null, "goodwill": 599348000, "intangible_assets": 834254000, "goodwill_and_intangibles": 1433602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3647386999, "total_assets": 4609440000, "short_term_debt": 36716000, "accounts_payable": 462082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739230000, "long_term_debt": 2961703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3172840000, "total_liabilities": 3912070000, "total_debt": 2998419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 676701000, "shares_outstanding": 132013000, "operating_cash_flow": 297463000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122809000, "dividends_paid": 305291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207914000, "free_cash_flow": 543279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "327745000", "ebitda": "594991000", "netIncome": "39368000", "grossProfit": "707377000", "depreciation": "None", "totalRevenue": "3469186000", "costOfRevenue": "2761809000", "interestIncome": "269371000", "incomeBeforeTax": "60104000", "interestExpense": "280078000", "operatingIncome": "329355000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4885000", "reportedCurrency": "USD", "netInterestIncome": "-279651000", "nonInterestIncome": "None", "operatingExpenses": "378022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2761809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267246000", "sellingGeneralAndAdministrative": "55593000", "netIncomeFromContinuingOperations": "64989000" }, "balance": { "goodwill": "599348000", "inventory": "69916000", "commonStock": "-170275000", "currentDebt": "None", "investments": "None", "totalAssets": "4609440000", "longTermDebt": "2961703000", "shortTermDebt": "36716000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "834254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3912070000", "otherCurrentAssets": "294878000", "totalCurrentAssets": "962053000", "currentLongTermDebt": "1805000", "longTermInvestments": "0", "shortTermInvestments": "7900000", "currentNetReceivables": "583710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647386999", "currentAccountsPayable": "462082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176717000", "shortLongTermDebtTotal": "3083859000", "totalShareholderEquity": "676701000", "capitalLeaseObligations": "113151000", "otherCurrentLiabilities": "216985000", "totalCurrentLiabilities": "739230000", "otherNonCurrentLiabilities": "125897000", "totalNonCurrentLiabilities": "3172840000", "cashAndShortTermInvestments": "5649000", "commonStockSharesOutstanding": "132013000", "intangibleAssetsExcludingGoodwill": "834254000", "cashAndCashEquivalentsAtCarryingValue": "5649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43163000", "profitLoss": "None", "dividendPayout": "305291000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "9940000", "operatingCashflow": "297463000", "capitalExpenditures": "245816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207914000", "cashflowFromInvestment": "-122809000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 4153307000, "cost_of_revenue": 3451548000, "gross_profit": 701759000, "ebit": 98348000, "ebitda": 380410000, "pretax_income": -156270000, "tax_provision": 1458000, "net_income": -143755000, "net_income_to_common": -143755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38909000, "total_current_assets": 1180653000, "total_assets": 5020094000, "short_term_debt": 36387000, "long_term_debt": 2843822000, "total_debt": 2880209000, "total_liabilities": 4020927000, "total_equity": 1033763999, "shares_outstanding": 132146477, "goodwill_and_intangibles": 1532077000 }, "cash_flow": { "operating_cash_flow": 297463000, "capital_expenditure": 245816000, "free_cash_flow": 543279000, "dividends_paid": 305291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302641, "ticker_id": 2840, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98348000", "ebitda": "380410000", "netIncome": "-143755000", "grossProfit": "701759000", "depreciation": "None", "totalRevenue": "4153307000", "costOfRevenue": "3451548000", "interestIncome": "260143000", "incomeBeforeTax": "-156270000", "interestExpense": "254618000", "operatingIncome": "161913000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1458000", "reportedCurrency": "USD", "netInterestIncome": "-270438000", "nonInterestIncome": "None", "operatingExpenses": "539846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282062000", "sellingGeneralAndAdministrative": "121625000", "netIncomeFromContinuingOperations": "-143124000" }, "balance": { "goodwill": "617231000", "inventory": "106598000", "commonStock": "134807000", "currentDebt": "None", "investments": "None", "totalAssets": "5020094000", "longTermDebt": "2843822000", "shortTermDebt": "36387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "914846000", "reportedCurrency": "USD", "retainedEarnings": "-1034762000", "totalLiabilities": "4020927000", "otherCurrentAssets": "313923000", "totalCurrentAssets": "1180653000", "currentLongTermDebt": "7000000", "longTermInvestments": "20305000", "shortTermInvestments": "None", "currentNetReceivables": "721223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839441000", "currentAccountsPayable": "638800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2190877000", "shortLongTermDebtTotal": "2965549000", "totalShareholderEquity": "1033763999", "capitalLeaseObligations": "101663000", "otherCurrentLiabilities": "284847000", "totalCurrentLiabilities": "977347000", "otherNonCurrentLiabilities": "129185000", "totalNonCurrentLiabilities": "3043580000", "cashAndShortTermInvestments": "38909000", "commonStockSharesOutstanding": "132146477", "intangibleAssetsExcludingGoodwill": "914846000", "cashAndCashEquivalentsAtCarryingValue": "38909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43163000", "profitLoss": "None", "dividendPayout": "305291000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9940000", "operatingCashflow": "297463000", "capitalExpenditures": "245816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207914000", "cashflowFromInvestment": "-122809000", "stockBasedCompensation": "1098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4153307000, "cost_of_revenue": 3451548000, "gross_profit": 701759000, "research_and_development": null, "selling_general_admin": 121625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98348000, "depreciation_amortisation": 282062000, "ebitda": 380410000, "interest_expense": 254618000, "interest_income": null, "other_non_operating": null, "pretax_income": -156270000, "tax_provision": 1458000, "effective_tax_rate": null, "net_income": -143755000, "net_income_continuing_ops": -143124000, "net_income_to_common": -143755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38909000, "short_term_investments": null, "net_receivables": 721223000, "inventory": 106598000, "other_current_assets": null, "total_current_assets": 1180653000, "net_ppe": null, "goodwill": 617231000, "intangible_assets": 914846000, "goodwill_and_intangibles": 1532077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839441000, "total_assets": 5020094000, "short_term_debt": 36387000, "accounts_payable": 638800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977347000, "long_term_debt": 2843822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3043580000, "total_liabilities": 4020927000, "total_debt": 2880209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034762000, "total_equity": 1033763999, "shares_outstanding": 132146477, "operating_cash_flow": 297463000, "stock_based_compensation": 1098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122809000, "dividends_paid": 305291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207914000, "free_cash_flow": 543279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98348000", "ebitda": "380410000", "netIncome": "-143755000", "grossProfit": "701759000", "depreciation": "None", "totalRevenue": "4153307000", "costOfRevenue": "3451548000", "interestIncome": "260143000", "incomeBeforeTax": "-156270000", "interestExpense": "254618000", "operatingIncome": "161913000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1458000", "reportedCurrency": "USD", "netInterestIncome": "-270438000", "nonInterestIncome": "None", "operatingExpenses": "539846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3451548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "282062000", "sellingGeneralAndAdministrative": "121625000", "netIncomeFromContinuingOperations": "-143124000" }, "balance": { "goodwill": "617231000", "inventory": "106598000", "commonStock": "134807000", "currentDebt": "None", "investments": "None", "totalAssets": "5020094000", "longTermDebt": "2843822000", "shortTermDebt": "36387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "914846000", "reportedCurrency": "USD", "retainedEarnings": "-1034762000", "totalLiabilities": "4020927000", "otherCurrentAssets": "313923000", "totalCurrentAssets": "1180653000", "currentLongTermDebt": "7000000", "longTermInvestments": "20305000", "shortTermInvestments": "None", "currentNetReceivables": "721223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839441000", "currentAccountsPayable": "638800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2190877000", "shortLongTermDebtTotal": "2965549000", "totalShareholderEquity": "1033763999", "capitalLeaseObligations": "101663000", "otherCurrentLiabilities": "284847000", "totalCurrentLiabilities": "977347000", "otherNonCurrentLiabilities": "129185000", "totalNonCurrentLiabilities": "3043580000", "cashAndShortTermInvestments": "38909000", "commonStockSharesOutstanding": "132146477", "intangibleAssetsExcludingGoodwill": "914846000", "cashAndCashEquivalentsAtCarryingValue": "38909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43163000", "profitLoss": "None", "dividendPayout": "305291000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "9940000", "operatingCashflow": "297463000", "capitalExpenditures": "245816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207914000", "cashflowFromInvestment": "-122809000", "stockBasedCompensation": "1098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "305291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267246000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 5679020000, "cost_of_revenue": 4962522000, "gross_profit": 716498000, "ebit": 267955000, "ebitda": 558061000, "pretax_income": 9254000, "tax_provision": 219000, "net_income": 51386000, "net_income_to_common": 51386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5431000, "total_current_assets": 1292445000, "total_assets": 5456144000, "short_term_debt": 34166000, "long_term_debt": 2857805000, "total_debt": 2891971000, "total_liabilities": 4137618000, "total_equity": 1354570000, "shares_outstanding": 131007171, "goodwill_and_intangibles": 1755361000 }, "cash_flow": { "operating_cash_flow": 445186000, "capital_expenditure": 147765000, "free_cash_flow": 592951000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302646, "ticker_id": 2840, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267955000", "ebitda": "558061000", "netIncome": "51386000", "grossProfit": "716498000", "depreciation": "None", "totalRevenue": "5679020000", "costOfRevenue": "4962522000", "interestIncome": "266459000", "incomeBeforeTax": "9254000", "interestExpense": "258701000", "operatingIncome": "243985000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-275445000", "nonInterestIncome": "None", "operatingExpenses": "472513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4962522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290106000", "sellingGeneralAndAdministrative": "71483000", "netIncomeFromContinuingOperations": "52492000" }, "balance": { "goodwill": "712364000", "inventory": "142607000", "commonStock": "455564000", "currentDebt": "None", "investments": "None", "totalAssets": "5456144000", "longTermDebt": "2857805000", "shortTermDebt": "34166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1042997000", "reportedCurrency": "USD", "retainedEarnings": "-1355020000", "totalLiabilities": "4137618000", "otherCurrentAssets": "98089000", "totalCurrentAssets": "1292445000", "currentLongTermDebt": "None", "longTermInvestments": "21090000", "shortTermInvestments": "None", "currentNetReceivables": "1046318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4163699000", "currentAccountsPayable": "927656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2313600000", "shortLongTermDebtTotal": "2950421000", "totalShareholderEquity": "1354570000", "capitalLeaseObligations": "92616000", "otherCurrentLiabilities": "133616000", "totalCurrentLiabilities": "1110137000", "otherNonCurrentLiabilities": "111226000", "totalNonCurrentLiabilities": "3027481000", "cashAndShortTermInvestments": "5431000", "commonStockSharesOutstanding": "131007171", "intangibleAssetsExcludingGoodwill": "1042997000", "cashAndCashEquivalentsAtCarryingValue": "5431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "85050000", "operatingCashflow": "445186000", "capitalExpenditures": "147765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507765000", "cashflowFromInvestment": "64188000", "stockBasedCompensation": "2718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5679020000, "cost_of_revenue": 4962522000, "gross_profit": 716498000, "research_and_development": null, "selling_general_admin": 71483000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267955000, "depreciation_amortisation": 290106000, "ebitda": 558061000, "interest_expense": 258701000, "interest_income": null, "other_non_operating": null, "pretax_income": 9254000, "tax_provision": 219000, "effective_tax_rate": null, "net_income": 51386000, "net_income_continuing_ops": 52492000, "net_income_to_common": 51386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5431000, "short_term_investments": null, "net_receivables": 1046318000, "inventory": 142607000, "other_current_assets": null, "total_current_assets": 1292445000, "net_ppe": null, "goodwill": 712364000, "intangible_assets": 1042997000, "goodwill_and_intangibles": 1755361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4163699000, "total_assets": 5456144000, "short_term_debt": 34166000, "accounts_payable": 927656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1110137000, "long_term_debt": 2857805000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3027481000, "total_liabilities": 4137618000, "total_debt": 2891971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1355020000, "total_equity": 1354570000, "shares_outstanding": 131007171, "operating_cash_flow": 445186000, "stock_based_compensation": 2718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 64188000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -507765000, "free_cash_flow": 592951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "267955000", "ebitda": "558061000", "netIncome": "51386000", "grossProfit": "716498000", "depreciation": "None", "totalRevenue": "5679020000", "costOfRevenue": "4962522000", "interestIncome": "266459000", "incomeBeforeTax": "9254000", "interestExpense": "258701000", "operatingIncome": "243985000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "219000", "reportedCurrency": "USD", "netInterestIncome": "-275445000", "nonInterestIncome": "None", "operatingExpenses": "472513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4962522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "290106000", "sellingGeneralAndAdministrative": "71483000", "netIncomeFromContinuingOperations": "52492000" }, "balance": { "goodwill": "712364000", "inventory": "142607000", "commonStock": "455564000", "currentDebt": "None", "investments": "None", "totalAssets": "5456144000", "longTermDebt": "2857805000", "shortTermDebt": "34166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "1042997000", "reportedCurrency": "USD", "retainedEarnings": "-1355020000", "totalLiabilities": "4137618000", "otherCurrentAssets": "98089000", "totalCurrentAssets": "1292445000", "currentLongTermDebt": "None", "longTermInvestments": "21090000", "shortTermInvestments": "None", "currentNetReceivables": "1046318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4163699000", "currentAccountsPayable": "927656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2313600000", "shortLongTermDebtTotal": "2950421000", "totalShareholderEquity": "1354570000", "capitalLeaseObligations": "92616000", "otherCurrentLiabilities": "133616000", "totalCurrentLiabilities": "1110137000", "otherNonCurrentLiabilities": "111226000", "totalNonCurrentLiabilities": "3027481000", "cashAndShortTermInvestments": "5431000", "commonStockSharesOutstanding": "131007171", "intangibleAssetsExcludingGoodwill": "1042997000", "cashAndCashEquivalentsAtCarryingValue": "5431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "85050000", "operatingCashflow": "445186000", "capitalExpenditures": "147765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507765000", "cashflowFromInvestment": "64188000", "stockBasedCompensation": "2718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "290879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 7947915000, "cost_of_revenue": 7428032000, "gross_profit": 519883000, "ebit": 71550000, "ebitda": 377758000, "pretax_income": -183130000, "tax_provision": 971000, "net_income": -184756000, "net_income_to_common": -184756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3822000, "total_current_assets": 1546339000, "total_assets": 6070345000, "short_term_debt": 43639000, "long_term_debt": 3350463000, "total_debt": 3394102000, "total_liabilities": 4804795000, "total_equity": 1300634000, "shares_outstanding": 129840234, "goodwill_and_intangibles": 1862646000 }, "cash_flow": { "operating_cash_flow": 205846000, "capital_expenditure": 142359000, "free_cash_flow": 348205000, "dividends_paid": 1635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302651, "ticker_id": 2840, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71550000", "ebitda": "377758000", "netIncome": "-184756000", "grossProfit": "519883000", "depreciation": "None", "totalRevenue": "7947915000", "costOfRevenue": "7428032000", "interestIncome": "265461000", "incomeBeforeTax": "-183130000", "interestExpense": "254680000", "operatingIncome": "83043000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "971000", "reportedCurrency": "USD", "netInterestIncome": "-271640000", "nonInterestIncome": "None", "operatingExpenses": "436840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5467000", "costofGoodsAndServicesSold": "7428032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306208000", "sellingGeneralAndAdministrative": "63546000", "netIncomeFromContinuingOperations": "-184101000" }, "balance": { "goodwill": "744439000", "inventory": "251277000", "commonStock": "401486000", "currentDebt": "None", "investments": "None", "totalAssets": "6070345000", "longTermDebt": "3350463000", "shortTermDebt": "43639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1118207000", "reportedCurrency": "USD", "retainedEarnings": "-1301250000", "totalLiabilities": "4804795000", "otherCurrentAssets": "159486000", "totalCurrentAssets": "1546339000", "currentLongTermDebt": "2378000", "longTermInvestments": "21897000", "shortTermInvestments": "None", "currentNetReceivables": "1131754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4524006000", "currentAccountsPayable": "1084910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2462390000", "shortLongTermDebtTotal": "3466886000", "totalShareholderEquity": "1300634000", "capitalLeaseObligations": "114045000", "otherCurrentLiabilities": "148653000", "totalCurrentLiabilities": "1277202000", "otherNonCurrentLiabilities": "104346000", "totalNonCurrentLiabilities": "3527593000", "cashAndShortTermInvestments": "3822000", "commonStockSharesOutstanding": "129840234", "intangibleAssetsExcludingGoodwill": "1118207000", "cashAndCashEquivalentsAtCarryingValue": "3822000", "accumulatedDepreciationAmortizationPPE": "887006000" }, "cashflow": { "netIncome": "-184101000", "profitLoss": "None", "dividendPayout": "1635000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-119806000", "operatingCashflow": "205846000", "capitalExpenditures": "142359000", "changeInReceivables": "-397607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5555000", "cashflowFromInvestment": "-212408000", "stockBasedCompensation": "-1052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1007000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7947915000, "cost_of_revenue": 7428032000, "gross_profit": 519883000, "research_and_development": null, "selling_general_admin": 63546000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71550000, "depreciation_amortisation": 306208000, "ebitda": 377758000, "interest_expense": 254680000, "interest_income": null, "other_non_operating": null, "pretax_income": -183130000, "tax_provision": 971000, "effective_tax_rate": null, "net_income": -184756000, "net_income_continuing_ops": -184101000, "net_income_to_common": -184756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3822000, "short_term_investments": null, "net_receivables": 1131754000, "inventory": 251277000, "other_current_assets": null, "total_current_assets": 1546339000, "net_ppe": null, "goodwill": 744439000, "intangible_assets": 1118207000, "goodwill_and_intangibles": 1862646000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4524006000, "total_assets": 6070345000, "short_term_debt": 43639000, "accounts_payable": 1084910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1277202000, "long_term_debt": 3350463000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3527593000, "total_liabilities": 4804795000, "total_debt": 3394102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1301250000, "total_equity": 1300634000, "shares_outstanding": 129840234, "operating_cash_flow": 205846000, "stock_based_compensation": -1052000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212408000, "dividends_paid": 1635000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5555000, "free_cash_flow": 348205000, "net_change_in_cash": -1007000 }, "raw_data": { "income": { "ebit": "71550000", "ebitda": "377758000", "netIncome": "-184756000", "grossProfit": "519883000", "depreciation": "None", "totalRevenue": "7947915000", "costOfRevenue": "7428032000", "interestIncome": "265461000", "incomeBeforeTax": "-183130000", "interestExpense": "254680000", "operatingIncome": "83043000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "971000", "reportedCurrency": "USD", "netInterestIncome": "-271640000", "nonInterestIncome": "None", "operatingExpenses": "436840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5467000", "costofGoodsAndServicesSold": "7428032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "306208000", "sellingGeneralAndAdministrative": "63546000", "netIncomeFromContinuingOperations": "-184101000" }, "balance": { "goodwill": "744439000", "inventory": "251277000", "commonStock": "401486000", "currentDebt": "None", "investments": "None", "totalAssets": "6070345000", "longTermDebt": "3350463000", "shortTermDebt": "43639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "1118207000", "reportedCurrency": "USD", "retainedEarnings": "-1301250000", "totalLiabilities": "4804795000", "otherCurrentAssets": "159486000", "totalCurrentAssets": "1546339000", "currentLongTermDebt": "2378000", "longTermInvestments": "21897000", "shortTermInvestments": "None", "currentNetReceivables": "1131754000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4524006000", "currentAccountsPayable": "1084910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2462390000", "shortLongTermDebtTotal": "3466886000", "totalShareholderEquity": "1300634000", "capitalLeaseObligations": "114045000", "otherCurrentLiabilities": "148653000", "totalCurrentLiabilities": "1277202000", "otherNonCurrentLiabilities": "104346000", "totalNonCurrentLiabilities": "3527593000", "cashAndShortTermInvestments": "3822000", "commonStockSharesOutstanding": "129840234", "intangibleAssetsExcludingGoodwill": "1118207000", "cashAndCashEquivalentsAtCarryingValue": "3822000", "accumulatedDepreciationAmortizationPPE": "887006000" }, "cashflow": { "netIncome": "-184101000", "profitLoss": "None", "dividendPayout": "1635000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-119806000", "operatingCashflow": "205846000", "capitalExpenditures": "142359000", "changeInReceivables": "-397607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5555000", "cashflowFromInvestment": "-212408000", "stockBasedCompensation": "-1052000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1635000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1007000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "306208000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 5227023000, "cost_of_revenue": 4493822000, "gross_profit": 733201000, "ebit": 90944000, "ebitda": 408725000, "pretax_income": -640809000, "tax_provision": -3391000, "net_income": -639819000, "net_income_to_common": -639819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4829000, "total_current_assets": 1007838000, "total_assets": 5947341000, "short_term_debt": 49253000, "long_term_debt": 3319030000, "total_debt": 3368283000, "total_liabilities": 4448085000, "total_equity": 1481974000, "shares_outstanding": 128980822, "goodwill_and_intangibles": 1997900000 }, "cash_flow": { "operating_cash_flow": 303994000, "capital_expenditure": 186801000, "free_cash_flow": 490795000, "dividends_paid": 142128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302656, "ticker_id": 2840, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90944000", "ebitda": "408725000", "netIncome": "-639819000", "grossProfit": "733201000", "depreciation": "None", "totalRevenue": "5227023000", "costOfRevenue": "4493822000", "interestIncome": "191289000", "incomeBeforeTax": "-640809000", "interestExpense": "198799000", "operatingIncome": "-390753000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-3391000", "reportedCurrency": "USD", "netInterestIncome": "-198799000", "nonInterestIncome": "None", "operatingExpenses": "1123954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51257000", "costofGoodsAndServicesSold": "4493822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317781000", "sellingGeneralAndAdministrative": "70468000", "netIncomeFromContinuingOperations": "-637418000" }, "balance": { "goodwill": "744439000", "inventory": "158467000", "commonStock": "582784000", "currentDebt": "None", "investments": "None", "totalAssets": "5947341000", "longTermDebt": "3319030000", "shortTermDebt": "49253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1253461000", "reportedCurrency": "USD", "retainedEarnings": "-1482506000", "totalLiabilities": "4448085000", "otherCurrentAssets": "117409000", "totalCurrentAssets": "1007838000", "currentLongTermDebt": "2183000", "longTermInvestments": "22719000", "shortTermInvestments": "22719000", "currentNetReceivables": "727133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4939503000", "currentAccountsPayable": "679987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2706853000", "shortLongTermDebtTotal": "3471920000", "totalShareholderEquity": "1481974000", "capitalLeaseObligations": "150707000", "otherCurrentLiabilities": "181563000", "totalCurrentLiabilities": "910803000", "otherNonCurrentLiabilities": "114615000", "totalNonCurrentLiabilities": "3537282000", "cashAndShortTermInvestments": "4829000", "commonStockSharesOutstanding": "128980822", "intangibleAssetsExcludingGoodwill": "1253461000", "cashAndCashEquivalentsAtCarryingValue": "4829000", "accumulatedDepreciationAmortizationPPE": "776279000" }, "cashflow": { "netIncome": "-639187000", "profitLoss": "None", "dividendPayout": "142128000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-92731000", "operatingCashflow": "303994000", "capitalExpenditures": "186801000", "changeInReceivables": "-162031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100376000", "cashflowFromInvestment": "-221493000", "stockBasedCompensation": "6727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5227023000, "cost_of_revenue": 4493822000, "gross_profit": 733201000, "research_and_development": null, "selling_general_admin": 70468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90944000, "depreciation_amortisation": 317781000, "ebitda": 408725000, "interest_expense": 198799000, "interest_income": null, "other_non_operating": null, "pretax_income": -640809000, "tax_provision": -3391000, "effective_tax_rate": null, "net_income": -639819000, "net_income_continuing_ops": -637418000, "net_income_to_common": -639819000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4829000, "short_term_investments": 22719000, "net_receivables": 727133000, "inventory": 158467000, "other_current_assets": null, "total_current_assets": 1007838000, "net_ppe": null, "goodwill": 744439000, "intangible_assets": 1253461000, "goodwill_and_intangibles": 1997900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4939503000, "total_assets": 5947341000, "short_term_debt": 49253000, "accounts_payable": 679987000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 910803000, "long_term_debt": 3319030000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3537282000, "total_liabilities": 4448085000, "total_debt": 3368283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1482506000, "total_equity": 1481974000, "shares_outstanding": 128980822, "operating_cash_flow": 303994000, "stock_based_compensation": 6727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221493000, "dividends_paid": 142128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100376000, "free_cash_flow": 490795000, "net_change_in_cash": -17875000 }, "raw_data": { "income": { "ebit": "90944000", "ebitda": "408725000", "netIncome": "-639819000", "grossProfit": "733201000", "depreciation": "None", "totalRevenue": "5227023000", "costOfRevenue": "4493822000", "interestIncome": "191289000", "incomeBeforeTax": "-640809000", "interestExpense": "198799000", "operatingIncome": "-390753000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "-3391000", "reportedCurrency": "USD", "netInterestIncome": "-198799000", "nonInterestIncome": "None", "operatingExpenses": "1123954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-51257000", "costofGoodsAndServicesSold": "4493822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "317781000", "sellingGeneralAndAdministrative": "70468000", "netIncomeFromContinuingOperations": "-637418000" }, "balance": { "goodwill": "744439000", "inventory": "158467000", "commonStock": "582784000", "currentDebt": "None", "investments": "None", "totalAssets": "5947341000", "longTermDebt": "3319030000", "shortTermDebt": "49253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "1253461000", "reportedCurrency": "USD", "retainedEarnings": "-1482506000", "totalLiabilities": "4448085000", "otherCurrentAssets": "117409000", "totalCurrentAssets": "1007838000", "currentLongTermDebt": "2183000", "longTermInvestments": "22719000", "shortTermInvestments": "22719000", "currentNetReceivables": "727133000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4939503000", "currentAccountsPayable": "679987000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2706853000", "shortLongTermDebtTotal": "3471920000", "totalShareholderEquity": "1481974000", "capitalLeaseObligations": "150707000", "otherCurrentLiabilities": "181563000", "totalCurrentLiabilities": "910803000", "otherNonCurrentLiabilities": "114615000", "totalNonCurrentLiabilities": "3537282000", "cashAndShortTermInvestments": "4829000", "commonStockSharesOutstanding": "128980822", "intangibleAssetsExcludingGoodwill": "1253461000", "cashAndCashEquivalentsAtCarryingValue": "4829000", "accumulatedDepreciationAmortizationPPE": "776279000" }, "cashflow": { "netIncome": "-639187000", "profitLoss": "None", "dividendPayout": "142128000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "-92731000", "operatingCashflow": "303994000", "capitalExpenditures": "186801000", "changeInReceivables": "-162031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100376000", "cashflowFromInvestment": "-221493000", "stockBasedCompensation": "6727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "142128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17875000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 7584000000, "cost_of_revenue": 6869695000, "gross_profit": 714305000, "ebit": -9917000, "ebitda": 266931000, "pretax_income": -180200000, "tax_provision": 345000, "net_income": -397007000, "net_income_to_common": -397007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22704000, "total_current_assets": 774087000, "total_assets": 6498736000, "short_term_debt": 61459000, "long_term_debt": 3144848000, "total_debt": 3206307000, "total_liabilities": 4225763000, "total_equity": 2251409000, "shares_outstanding": 127411908, "goodwill_and_intangibles": 2596999000 }, "cash_flow": { "operating_cash_flow": 464055000, "capital_expenditure": 555713000, "free_cash_flow": 1019768000, "dividends_paid": 244400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302661, "ticker_id": 2840, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9917000", "ebitda": "266931000", "netIncome": "-397007000", "grossProfit": "714305000", "depreciation": "None", "totalRevenue": "7584000000", "costOfRevenue": "6869695000", "interestIncome": "1517000", "incomeBeforeTax": "-180200000", "interestExpense": "181184000", "operatingIncome": "-3332000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "345000", "reportedCurrency": "USD", "netInterestIncome": "-179667000", "nonInterestIncome": "None", "operatingExpenses": "717637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1291000", "costofGoodsAndServicesSold": "6869695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276848000", "sellingGeneralAndAdministrative": "113664000", "netIncomeFromContinuingOperations": "-180545000" }, "balance": { "goodwill": "993587000", "inventory": "69634000", "commonStock": "1366152000", "currentDebt": "None", "investments": "None", "totalAssets": "6498736000", "longTermDebt": "3144848000", "shortTermDebt": "61459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1603412000", "reportedCurrency": "USD", "retainedEarnings": "-2252179000", "totalLiabilities": "4225763000", "otherCurrentAssets": "109762000", "totalCurrentAssets": "774087000", "currentLongTermDebt": "4683000", "longTermInvestments": "23182000", "shortTermInvestments": "None", "currentNetReceivables": "571987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5724649000", "currentAccountsPayable": "532765999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2851555000", "shortLongTermDebtTotal": "3327320000", "totalShareholderEquity": "2251409000", "capitalLeaseObligations": "177789000", "otherCurrentLiabilities": "251598001", "totalCurrentLiabilities": "845823000", "otherNonCurrentLiabilities": "114079000", "totalNonCurrentLiabilities": "3379940000", "cashAndShortTermInvestments": "22704000", "commonStockSharesOutstanding": "127411908", "intangibleAssetsExcludingGoodwill": "1603412000", "cashAndCashEquivalentsAtCarryingValue": "22704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398780000", "profitLoss": "None", "dividendPayout": "244400000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "29779000", "operatingCashflow": "464055000", "capitalExpenditures": "555713000", "changeInReceivables": "436349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "978833000", "cashflowFromInvestment": "-1737620000", "stockBasedCompensation": "26510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-376361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7584000000, "cost_of_revenue": 6869695000, "gross_profit": 714305000, "research_and_development": null, "selling_general_admin": 113664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9917000, "depreciation_amortisation": 276848000, "ebitda": 266931000, "interest_expense": 181184000, "interest_income": null, "other_non_operating": null, "pretax_income": -180200000, "tax_provision": 345000, "effective_tax_rate": null, "net_income": -397007000, "net_income_continuing_ops": -180545000, "net_income_to_common": -397007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22704000, "short_term_investments": null, "net_receivables": 571987000, "inventory": 69634000, "other_current_assets": null, "total_current_assets": 774087000, "net_ppe": null, "goodwill": 993587000, "intangible_assets": 1603412000, "goodwill_and_intangibles": 2596999000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5724649000, "total_assets": 6498736000, "short_term_debt": 61459000, "accounts_payable": 532765999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 845823000, "long_term_debt": 3144848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3379940000, "total_liabilities": 4225763000, "total_debt": 3206307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2252179000, "total_equity": 2251409000, "shares_outstanding": 127411908, "operating_cash_flow": 464055000, "stock_based_compensation": 26510000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 555713000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1737620000, "dividends_paid": 244400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 978833000, "free_cash_flow": 1019768000, "net_change_in_cash": -376361000 }, "raw_data": { "income": { "ebit": "-9917000", "ebitda": "266931000", "netIncome": "-397007000", "grossProfit": "714305000", "depreciation": "None", "totalRevenue": "7584000000", "costOfRevenue": "6869695000", "interestIncome": "1517000", "incomeBeforeTax": "-180200000", "interestExpense": "181184000", "operatingIncome": "-3332000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "345000", "reportedCurrency": "USD", "netInterestIncome": "-179667000", "nonInterestIncome": "None", "operatingExpenses": "717637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1291000", "costofGoodsAndServicesSold": "6869695000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "276848000", "sellingGeneralAndAdministrative": "113664000", "netIncomeFromContinuingOperations": "-180545000" }, "balance": { "goodwill": "993587000", "inventory": "69634000", "commonStock": "1366152000", "currentDebt": "None", "investments": "None", "totalAssets": "6498736000", "longTermDebt": "3144848000", "shortTermDebt": "61459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "1603412000", "reportedCurrency": "USD", "retainedEarnings": "-2252179000", "totalLiabilities": "4225763000", "otherCurrentAssets": "109762000", "totalCurrentAssets": "774087000", "currentLongTermDebt": "4683000", "longTermInvestments": "23182000", "shortTermInvestments": "None", "currentNetReceivables": "571987000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5724649000", "currentAccountsPayable": "532765999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2851555000", "shortLongTermDebtTotal": "3327320000", "totalShareholderEquity": "2251409000", "capitalLeaseObligations": "177789000", "otherCurrentLiabilities": "251598001", "totalCurrentLiabilities": "845823000", "otherNonCurrentLiabilities": "114079000", "totalNonCurrentLiabilities": "3379940000", "cashAndShortTermInvestments": "22704000", "commonStockSharesOutstanding": "127411908", "intangibleAssetsExcludingGoodwill": "1603412000", "cashAndCashEquivalentsAtCarryingValue": "22704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-398780000", "profitLoss": "None", "dividendPayout": "244400000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "29779000", "operatingCashflow": "464055000", "capitalExpenditures": "555713000", "changeInReceivables": "436349000", "changeInExchangeRate": "None", "cashflowFromFinancing": "978833000", "cashflowFromInvestment": "-1737620000", "stockBasedCompensation": "26510000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "244400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-376361000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-266772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "276848000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 8689157000, "cost_of_revenue": 8195034000, "gross_profit": 494123000, "ebit": 86503000, "ebitda": 298962000, "pretax_income": -78222000, "tax_provision": 1233000, "net_income": 360047000, "net_income_to_common": 360047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18572000, "total_current_assets": 1812673000, "total_assets": 5902493000, "short_term_debt": 648000, "long_term_debt": 2160133000, "total_debt": 2160781000, "total_liabilities": 3474861000, "total_equity": -255000, "shares_outstanding": 123017064, "goodwill_and_intangibles": 1911345000 }, "cash_flow": { "operating_cash_flow": 337250000, "capital_expenditure": 455586000, "free_cash_flow": 792836000, "dividends_paid": 236633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302666, "ticker_id": 2840, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86503000", "ebitda": "298962000", "netIncome": "360047000", "grossProfit": "494123000", "depreciation": "None", "totalRevenue": "8689157000", "costOfRevenue": "8195034000", "interestIncome": "5199000", "incomeBeforeTax": "-78222000", "interestExpense": "164725000", "operatingIncome": "126728000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "1233000", "reportedCurrency": "USD", "netInterestIncome": "-159527000", "nonInterestIncome": "None", "operatingExpenses": "333099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2533000", "costofGoodsAndServicesSold": "8195034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212459000", "sellingGeneralAndAdministrative": "107407000", "netIncomeFromContinuingOperations": "-63724000" }, "balance": { "goodwill": "1110456000", "inventory": "136128000", "commonStock": "2067197000", "currentDebt": "None", "investments": "None", "totalAssets": "5902493000", "longTermDebt": "2160133000", "shortTermDebt": "648000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "800889000", "reportedCurrency": "USD", "retainedEarnings": "-2419997000", "totalLiabilities": "3474861000", "otherCurrentAssets": "646903000", "totalCurrentAssets": "1812673000", "currentLongTermDebt": "648000", "longTermInvestments": "1127000", "shortTermInvestments": "0", "currentNetReceivables": "1011070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4089820000", "currentAccountsPayable": "907532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844493000", "shortLongTermDebtTotal": "2160781000", "totalShareholderEquity": "-255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324031000", "totalCurrentLiabilities": "1251153000", "otherNonCurrentLiabilities": "63575000", "totalNonCurrentLiabilities": "2223708000", "cashAndShortTermInvestments": "18572000", "commonStockSharesOutstanding": "123017064", "intangibleAssetsExcludingGoodwill": "800889000", "cashAndCashEquivalentsAtCarryingValue": "18572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339395000", "profitLoss": "None", "dividendPayout": "236633000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-10093000", "operatingCashflow": "337250000", "capitalExpenditures": "455586000", "changeInReceivables": "-144209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794245000", "cashflowFromInvestment": "453473000", "stockBasedCompensation": "41367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221674000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8689157000, "cost_of_revenue": 8195034000, "gross_profit": 494123000, "research_and_development": 0, "selling_general_admin": 107407000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86503000, "depreciation_amortisation": 212459000, "ebitda": 298962000, "interest_expense": 164725000, "interest_income": null, "other_non_operating": null, "pretax_income": -78222000, "tax_provision": 1233000, "effective_tax_rate": null, "net_income": 360047000, "net_income_continuing_ops": -63724000, "net_income_to_common": 360047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18572000, "short_term_investments": 0, "net_receivables": 1011070000, "inventory": 136128000, "other_current_assets": null, "total_current_assets": 1812673000, "net_ppe": null, "goodwill": 1110456000, "intangible_assets": 800889000, "goodwill_and_intangibles": 1911345000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4089820000, "total_assets": 5902493000, "short_term_debt": 648000, "accounts_payable": 907532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1251153000, "long_term_debt": 2160133000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2223708000, "total_liabilities": 3474861000, "total_debt": 2160781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2419997000, "total_equity": -255000, "shares_outstanding": 123017064, "operating_cash_flow": 337250000, "stock_based_compensation": 41367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 455586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 453473000, "dividends_paid": 236633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -794245000, "free_cash_flow": 792836000, "net_change_in_cash": -3522000 }, "raw_data": { "income": { "ebit": "86503000", "ebitda": "298962000", "netIncome": "360047000", "grossProfit": "494123000", "depreciation": "None", "totalRevenue": "8689157000", "costOfRevenue": "8195034000", "interestIncome": "5199000", "incomeBeforeTax": "-78222000", "interestExpense": "164725000", "operatingIncome": "126728000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "1233000", "reportedCurrency": "USD", "netInterestIncome": "-159527000", "nonInterestIncome": "None", "operatingExpenses": "333099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2533000", "costofGoodsAndServicesSold": "8195034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212459000", "sellingGeneralAndAdministrative": "107407000", "netIncomeFromContinuingOperations": "-63724000" }, "balance": { "goodwill": "1110456000", "inventory": "136128000", "commonStock": "2067197000", "currentDebt": "None", "investments": "None", "totalAssets": "5902493000", "longTermDebt": "2160133000", "shortTermDebt": "648000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "800889000", "reportedCurrency": "USD", "retainedEarnings": "-2419997000", "totalLiabilities": "3474861000", "otherCurrentAssets": "646903000", "totalCurrentAssets": "1812673000", "currentLongTermDebt": "648000", "longTermInvestments": "1127000", "shortTermInvestments": "0", "currentNetReceivables": "1011070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4089820000", "currentAccountsPayable": "907532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1844493000", "shortLongTermDebtTotal": "2160781000", "totalShareholderEquity": "-255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "324031000", "totalCurrentLiabilities": "1251153000", "otherNonCurrentLiabilities": "63575000", "totalNonCurrentLiabilities": "2223708000", "cashAndShortTermInvestments": "18572000", "commonStockSharesOutstanding": "123017064", "intangibleAssetsExcludingGoodwill": "800889000", "cashAndCashEquivalentsAtCarryingValue": "18572000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339395000", "profitLoss": "None", "dividendPayout": "236633000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-10093000", "operatingCashflow": "337250000", "capitalExpenditures": "455586000", "changeInReceivables": "-144209000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-794245000", "cashflowFromInvestment": "453473000", "stockBasedCompensation": "41367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "236633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3522000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-297000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221674000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "ebit": 89985000, "ebitda": 157360000, "pretax_income": -286688000, "tax_provision": 86000, "net_income": -325564000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8505000, "total_current_assets": 773950000, "total_assets": 4175539000, "short_term_debt": 44916000, "long_term_debt": 3223126000, "total_debt": 3268042000, "total_liabilities": 4181720999, "total_equity": 25907000, "shares_outstanding": 127020619, "goodwill_and_intangibles": 1156616000 }, "cash_flow": { "operating_cash_flow": 110019000, "capital_expenditure": 31642000, "free_cash_flow": 141661000, "dividends_paid": 29562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302630, "ticker_id": 2840, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89985000", "ebitda": "157360000", "netIncome": "-325564000", "grossProfit": "190040000", "depreciation": "None", "totalRevenue": "949510000", "costOfRevenue": "759470000", "interestIncome": "None", "incomeBeforeTax": "-286688000", "interestExpense": "62855000", "operatingIncome": "83617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-64812000", "nonInterestIncome": "None", "operatingExpenses": "106423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67375000", "sellingGeneralAndAdministrative": "318671000", "netIncomeFromContinuingOperations": "-286774000" }, "balance": { "goodwill": "351506000", "inventory": "67351000", "commonStock": "-612276000", "currentDebt": "None", "investments": "None", "totalAssets": "4175539000", "longTermDebt": "3223126000", "shortTermDebt": "44916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805110000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4181720999", "otherCurrentAssets": "28123000", "totalCurrentAssets": "773950000", "currentLongTermDebt": "11457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401589000", "currentAccountsPayable": "495180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3357410000", "totalShareholderEquity": "25907000", "capitalLeaseObligations": "115619000", "otherCurrentLiabilities": "184185000", "totalCurrentLiabilities": "739482000", "otherNonCurrentLiabilities": "136953000", "totalNonCurrentLiabilities": "3442238999", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "127020619", "intangibleAssetsExcludingGoodwill": "805110000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286817000", "profitLoss": "None", "dividendPayout": "29562000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4358000", "operatingCashflow": "110019000", "capitalExpenditures": "31642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46664000", "cashflowFromInvestment": "-61326000", "stockBasedCompensation": "11206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 949510000, "cost_of_revenue": 759470000, "gross_profit": 190040000, "research_and_development": null, "selling_general_admin": 318671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89985000, "depreciation_amortisation": 67375000, "ebitda": 157360000, "interest_expense": 62855000, "interest_income": null, "other_non_operating": null, "pretax_income": -286688000, "tax_provision": 86000, "effective_tax_rate": null, "net_income": -325564000, "net_income_continuing_ops": -286774000, "net_income_to_common": -325564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8505000, "short_term_investments": null, "net_receivables": 669971000, "inventory": 67351000, "other_current_assets": null, "total_current_assets": 773950000, "net_ppe": null, "goodwill": 351506000, "intangible_assets": 805110000, "goodwill_and_intangibles": 1156616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3401589000, "total_assets": 4175539000, "short_term_debt": 44916000, "accounts_payable": 495180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739482000, "long_term_debt": 3223126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3442238999, "total_liabilities": 4181720999, "total_debt": 3268042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 25907000, "shares_outstanding": 127020619, "operating_cash_flow": 110019000, "stock_based_compensation": 11206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61326000, "dividends_paid": 29562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46664000, "free_cash_flow": 141661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89985000", "ebitda": "157360000", "netIncome": "-325564000", "grossProfit": "190040000", "depreciation": "None", "totalRevenue": "949510000", "costOfRevenue": "759470000", "interestIncome": "None", "incomeBeforeTax": "-286688000", "interestExpense": "62855000", "operatingIncome": "83617000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "86000", "reportedCurrency": "USD", "netInterestIncome": "-64812000", "nonInterestIncome": "None", "operatingExpenses": "106423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67375000", "sellingGeneralAndAdministrative": "318671000", "netIncomeFromContinuingOperations": "-286774000" }, "balance": { "goodwill": "351506000", "inventory": "67351000", "commonStock": "-612276000", "currentDebt": "None", "investments": "None", "totalAssets": "4175539000", "longTermDebt": "3223126000", "shortTermDebt": "44916000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "805110000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4181720999", "otherCurrentAssets": "28123000", "totalCurrentAssets": "773950000", "currentLongTermDebt": "11457000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3401589000", "currentAccountsPayable": "495180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3357410000", "totalShareholderEquity": "25907000", "capitalLeaseObligations": "115619000", "otherCurrentLiabilities": "184185000", "totalCurrentLiabilities": "739482000", "otherNonCurrentLiabilities": "136953000", "totalNonCurrentLiabilities": "3442238999", "cashAndShortTermInvestments": "8505000", "commonStockSharesOutstanding": "127020619", "intangibleAssetsExcludingGoodwill": "805110000", "cashAndCashEquivalentsAtCarryingValue": "8505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-286817000", "profitLoss": "None", "dividendPayout": "29562000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "4358000", "operatingCashflow": "110019000", "capitalExpenditures": "31642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46664000", "cashflowFromInvestment": "-61326000", "stockBasedCompensation": "11206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63091000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "ebit": 110962000, "ebitda": 174450000, "pretax_income": 48075000, "tax_provision": -119000, "net_income": 47179000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6476000, "total_current_assets": 721395000, "total_assets": 4382585000, "short_term_debt": 44855000, "long_term_debt": 2924455000, "total_debt": 2969310000, "total_liabilities": 3793245000, "total_equity": 623544000, "shares_outstanding": 125158912, "goodwill_and_intangibles": 1419344000 }, "cash_flow": { "operating_cash_flow": 182315000, "capital_expenditure": 136570000, "free_cash_flow": 318885000, "dividends_paid": 26235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302632, "ticker_id": 2840, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110962000", "ebitda": "174450000", "netIncome": "47179000", "grossProfit": "194748000", "depreciation": "None", "totalRevenue": "909816000", "costOfRevenue": "715068000", "interestIncome": "199000", "incomeBeforeTax": "48075000", "interestExpense": "62887000", "operatingIncome": "109144000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-64036000", "nonInterestIncome": "None", "operatingExpenses": "85604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63488000", "sellingGeneralAndAdministrative": "15608000", "netIncomeFromContinuingOperations": "48194000" }, "balance": { "goodwill": "599348000", "inventory": "78809000", "commonStock": "-194660000", "currentDebt": "None", "investments": "None", "totalAssets": "4382585000", "longTermDebt": "2924455000", "shortTermDebt": "44855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819996000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3793245000", "otherCurrentAssets": "38532000", "totalCurrentAssets": "721395000", "currentLongTermDebt": "8918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "597578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3661190000", "currentAccountsPayable": "451663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2222259000", "shortLongTermDebtTotal": "3151318000", "totalShareholderEquity": "623544000", "capitalLeaseObligations": "121941000", "otherCurrentLiabilities": "136573000", "totalCurrentLiabilities": "646776000", "otherNonCurrentLiabilities": "132904000", "totalNonCurrentLiabilities": "3145963000", "cashAndShortTermInvestments": "6476000", "commonStockSharesOutstanding": "125158912", "intangibleAssetsExcludingGoodwill": "819996000", "cashAndCashEquivalentsAtCarryingValue": "6476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48189000", "profitLoss": "None", "dividendPayout": "26235000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "41713000", "operatingCashflow": "182315000", "capitalExpenditures": "136570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52483000", "cashflowFromInvestment": "-132007000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 909816000, "cost_of_revenue": 715068000, "gross_profit": 194748000, "research_and_development": null, "selling_general_admin": 15608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110962000, "depreciation_amortisation": 63488000, "ebitda": 174450000, "interest_expense": 62887000, "interest_income": null, "other_non_operating": null, "pretax_income": 48075000, "tax_provision": -119000, "effective_tax_rate": null, "net_income": 47179000, "net_income_continuing_ops": 48194000, "net_income_to_common": 47179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6476000, "short_term_investments": null, "net_receivables": 597578000, "inventory": 78809000, "other_current_assets": null, "total_current_assets": 721395000, "net_ppe": null, "goodwill": 599348000, "intangible_assets": 819996000, "goodwill_and_intangibles": 1419344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3661190000, "total_assets": 4382585000, "short_term_debt": 44855000, "accounts_payable": 451663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 646776000, "long_term_debt": 2924455000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3145963000, "total_liabilities": 3793245000, "total_debt": 2969310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 623544000, "shares_outstanding": 125158912, "operating_cash_flow": 182315000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132007000, "dividends_paid": 26235000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52483000, "free_cash_flow": 318885000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110962000", "ebitda": "174450000", "netIncome": "47179000", "grossProfit": "194748000", "depreciation": "None", "totalRevenue": "909816000", "costOfRevenue": "715068000", "interestIncome": "199000", "incomeBeforeTax": "48075000", "interestExpense": "62887000", "operatingIncome": "109144000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-64036000", "nonInterestIncome": "None", "operatingExpenses": "85604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "715068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63488000", "sellingGeneralAndAdministrative": "15608000", "netIncomeFromContinuingOperations": "48194000" }, "balance": { "goodwill": "599348000", "inventory": "78809000", "commonStock": "-194660000", "currentDebt": "None", "investments": "None", "totalAssets": "4382585000", "longTermDebt": "2924455000", "shortTermDebt": "44855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "819996000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3793245000", "otherCurrentAssets": "38532000", "totalCurrentAssets": "721395000", "currentLongTermDebt": "8918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "597578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3661190000", "currentAccountsPayable": "451663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2222259000", "shortLongTermDebtTotal": "3151318000", "totalShareholderEquity": "623544000", "capitalLeaseObligations": "121941000", "otherCurrentLiabilities": "136573000", "totalCurrentLiabilities": "646776000", "otherNonCurrentLiabilities": "132904000", "totalNonCurrentLiabilities": "3145963000", "cashAndShortTermInvestments": "6476000", "commonStockSharesOutstanding": "125158912", "intangibleAssetsExcludingGoodwill": "819996000", "cashAndCashEquivalentsAtCarryingValue": "6476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48189000", "profitLoss": "None", "dividendPayout": "26235000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "41713000", "operatingCashflow": "182315000", "capitalExpenditures": "136570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52483000", "cashflowFromInvestment": "-132007000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26235000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65500000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 674677000, "cost_of_revenue": 485014000, "gross_profit": 189663000, "ebit": 91631000, "ebitda": 155625000, "pretax_income": 29751000, "tax_provision": -61000, "net_income": 29284000, "net_income_to_common": 29284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8659000, "total_current_assets": 717896000, "total_assets": 4301585000, "short_term_debt": 38131000, "long_term_debt": 2903746000, "total_debt": 2941877000, "total_liabilities": 3690429000, "total_equity": 644320999, "shares_outstanding": 127309332, "goodwill_and_intangibles": 1423863000 }, "cash_flow": { "operating_cash_flow": 155012000, "capital_expenditure": 37851000, "free_cash_flow": 192863000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302633, "ticker_id": 2840, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91631000", "ebitda": "155625000", "netIncome": "29284000", "grossProfit": "189663000", "depreciation": "None", "totalRevenue": "674677000", "costOfRevenue": "485014000", "interestIncome": "63562000", "incomeBeforeTax": "29751000", "interestExpense": "64222000", "operatingIncome": "94251000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-61000", "reportedCurrency": "USD", "netInterestIncome": "-65013000", "nonInterestIncome": "None", "operatingExpenses": "95412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63994000", "sellingGeneralAndAdministrative": "14729000", "netIncomeFromContinuingOperations": "29812000" }, "balance": { "goodwill": "599348000", "inventory": "118003000", "commonStock": "-190881000", "currentDebt": "None", "investments": "None", "totalAssets": "4301585000", "longTermDebt": "2903746000", "shortTermDebt": "38131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "824515000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3690429000", "otherCurrentAssets": "32628999", "totalCurrentAssets": "717896000", "currentLongTermDebt": "8880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "558605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3583689000", "currentAccountsPayable": "391291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144332000", "shortLongTermDebtTotal": "3026819000", "totalShareholderEquity": "644320999", "capitalLeaseObligations": "114193000", "otherCurrentLiabilities": "140832000", "totalCurrentLiabilities": "570254000", "otherNonCurrentLiabilities": "131487000", "totalNonCurrentLiabilities": "3120175000", "cashAndShortTermInvestments": "8659000", "commonStockSharesOutstanding": "127309332", "intangibleAssetsExcludingGoodwill": "824515000", "cashAndCashEquivalentsAtCarryingValue": "8659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 674677000, "cost_of_revenue": 485014000, "gross_profit": 189663000, "research_and_development": null, "selling_general_admin": 14729000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91631000, "depreciation_amortisation": 63994000, "ebitda": 155625000, "interest_expense": 64222000, "interest_income": null, "other_non_operating": null, "pretax_income": 29751000, "tax_provision": -61000, "effective_tax_rate": null, "net_income": 29284000, "net_income_continuing_ops": 29812000, "net_income_to_common": 29284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8659000, "short_term_investments": null, "net_receivables": 558605000, "inventory": 118003000, "other_current_assets": null, "total_current_assets": 717896000, "net_ppe": null, "goodwill": 599348000, "intangible_assets": 824515000, "goodwill_and_intangibles": 1423863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3583689000, "total_assets": 4301585000, "short_term_debt": 38131000, "accounts_payable": 391291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 570254000, "long_term_debt": 2903746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3120175000, "total_liabilities": 3690429000, "total_debt": 2941877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 644320999, "shares_outstanding": 127309332, "operating_cash_flow": 155012000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5731000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149315000, "free_cash_flow": 192863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91631000", "ebitda": "155625000", "netIncome": "29284000", "grossProfit": "189663000", "depreciation": "None", "totalRevenue": "674677000", "costOfRevenue": "485014000", "interestIncome": "63562000", "incomeBeforeTax": "29751000", "interestExpense": "64222000", "operatingIncome": "94251000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-61000", "reportedCurrency": "USD", "netInterestIncome": "-65013000", "nonInterestIncome": "None", "operatingExpenses": "95412000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "485014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63994000", "sellingGeneralAndAdministrative": "14729000", "netIncomeFromContinuingOperations": "29812000" }, "balance": { "goodwill": "599348000", "inventory": "118003000", "commonStock": "-190881000", "currentDebt": "None", "investments": "None", "totalAssets": "4301585000", "longTermDebt": "2903746000", "shortTermDebt": "38131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "824515000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3690429000", "otherCurrentAssets": "32628999", "totalCurrentAssets": "717896000", "currentLongTermDebt": "8880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "558605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3583689000", "currentAccountsPayable": "391291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2144332000", "shortLongTermDebtTotal": "3026819000", "totalShareholderEquity": "644320999", "capitalLeaseObligations": "114193000", "otherCurrentLiabilities": "140832000", "totalCurrentLiabilities": "570254000", "otherNonCurrentLiabilities": "131487000", "totalNonCurrentLiabilities": "3120175000", "cashAndShortTermInvestments": "8659000", "commonStockSharesOutstanding": "127309332", "intangibleAssetsExcludingGoodwill": "824515000", "cashAndCashEquivalentsAtCarryingValue": "8659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 622156000, "cost_of_revenue": 449397000, "gross_profit": 172759000, "ebit": 91884000, "ebitda": 158469000, "pretax_income": 30083000, "tax_provision": -182000, "net_income": 68922000, "net_income_to_common": 68922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5441000, "total_current_assets": 585579000, "total_assets": 4188256000, "short_term_debt": 39735000, "long_term_debt": 2870613000, "total_debt": 2910348000, "total_liabilities": 3558517999, "total_equity": 662175000, "shares_outstanding": 132012766, "goodwill_and_intangibles": 1421587000 }, "cash_flow": { "operating_cash_flow": 33202000, "capital_expenditure": 22129000, "free_cash_flow": 55331000, "dividends_paid": 31536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302634, "ticker_id": 2840, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91884000", "ebitda": "158469000", "netIncome": "68922000", "grossProfit": "172759000", "depreciation": "None", "totalRevenue": "622156000", "costOfRevenue": "449397000", "interestIncome": "64209000", "incomeBeforeTax": "30083000", "interestExpense": "64222000", "operatingIncome": "97450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-64921000", "nonInterestIncome": "None", "operatingExpenses": "75309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66585000", "sellingGeneralAndAdministrative": "13740000", "netIncomeFromContinuingOperations": "30265000" }, "balance": { "goodwill": "599348000", "inventory": "81479000", "commonStock": "-173027000", "currentDebt": "None", "investments": "None", "totalAssets": "4188256000", "longTermDebt": "2870613000", "shortTermDebt": "39735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "822239000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3558517999", "otherCurrentAssets": "28514000", "totalCurrentAssets": "585579000", "currentLongTermDebt": "8842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "470145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602677000", "currentAccountsPayable": "312805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2149228000", "shortLongTermDebtTotal": "2998797200", "totalShareholderEquity": "662175000", "capitalLeaseObligations": "117638000", "otherCurrentLiabilities": "116205000", "totalCurrentLiabilities": "468745000", "otherNonCurrentLiabilities": "130715000", "totalNonCurrentLiabilities": "3089772999", "cashAndShortTermInvestments": "5441000", "commonStockSharesOutstanding": "132012766", "intangibleAssetsExcludingGoodwill": "822239000", "cashAndCashEquivalentsAtCarryingValue": "5441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69644000", "profitLoss": "None", "dividendPayout": "31536000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12773000", "operatingCashflow": "33202000", "capitalExpenditures": "22129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232557000", "cashflowFromInvestment": "199147000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 622156000, "cost_of_revenue": 449397000, "gross_profit": 172759000, "research_and_development": null, "selling_general_admin": 13740000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91884000, "depreciation_amortisation": 66585000, "ebitda": 158469000, "interest_expense": 64222000, "interest_income": null, "other_non_operating": null, "pretax_income": 30083000, "tax_provision": -182000, "effective_tax_rate": null, "net_income": 68922000, "net_income_continuing_ops": 30265000, "net_income_to_common": 68922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5441000, "short_term_investments": null, "net_receivables": 470145000, "inventory": 81479000, "other_current_assets": null, "total_current_assets": 585579000, "net_ppe": null, "goodwill": 599348000, "intangible_assets": 822239000, "goodwill_and_intangibles": 1421587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3602677000, "total_assets": 4188256000, "short_term_debt": 39735000, "accounts_payable": 312805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468745000, "long_term_debt": 2870613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3089772999, "total_liabilities": 3558517999, "total_debt": 2910348000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 662175000, "shares_outstanding": 132012766, "operating_cash_flow": 33202000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 199147000, "dividends_paid": 31536000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232557000, "free_cash_flow": 55331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91884000", "ebitda": "158469000", "netIncome": "68922000", "grossProfit": "172759000", "depreciation": "None", "totalRevenue": "622156000", "costOfRevenue": "449397000", "interestIncome": "64209000", "incomeBeforeTax": "30083000", "interestExpense": "64222000", "operatingIncome": "97450000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-182000", "reportedCurrency": "USD", "netInterestIncome": "-64921000", "nonInterestIncome": "None", "operatingExpenses": "75309000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449397000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66585000", "sellingGeneralAndAdministrative": "13740000", "netIncomeFromContinuingOperations": "30265000" }, "balance": { "goodwill": "599348000", "inventory": "81479000", "commonStock": "-173027000", "currentDebt": "None", "investments": "None", "totalAssets": "4188256000", "longTermDebt": "2870613000", "shortTermDebt": "39735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "822239000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3558517999", "otherCurrentAssets": "28514000", "totalCurrentAssets": "585579000", "currentLongTermDebt": "8842000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "470145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3602677000", "currentAccountsPayable": "312805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2149228000", "shortLongTermDebtTotal": "2998797200", "totalShareholderEquity": "662175000", "capitalLeaseObligations": "117638000", "otherCurrentLiabilities": "116205000", "totalCurrentLiabilities": "468745000", "otherNonCurrentLiabilities": "130715000", "totalNonCurrentLiabilities": "3089772999", "cashAndShortTermInvestments": "5441000", "commonStockSharesOutstanding": "132012766", "intangibleAssetsExcludingGoodwill": "822239000", "cashAndCashEquivalentsAtCarryingValue": "5441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69644000", "profitLoss": "None", "dividendPayout": "31536000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12773000", "operatingCashflow": "33202000", "capitalExpenditures": "22129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232557000", "cashflowFromInvestment": "199147000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31536000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66585000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 971066000, "cost_of_revenue": 772986000, "gross_profit": 198080000, "ebit": 86267000, "ebitda": 150832000, "pretax_income": 16166000, "tax_provision": 13000, "net_income": 13724000, "net_income_to_common": 13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5649000, "total_current_assets": 962053000, "total_assets": 4609440000, "short_term_debt": 64727000, "long_term_debt": 2961703000, "total_debt": 3026430000, "total_liabilities": 3912070000, "total_equity": 676701000, "shares_outstanding": 132012766, "goodwill_and_intangibles": 1433602000 }, "cash_flow": { "operating_cash_flow": 155012000, "capital_expenditure": 37851000, "free_cash_flow": 192863000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302635, "ticker_id": 2840, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86267000", "ebitda": "150832000", "netIncome": "13724000", "grossProfit": "198080000", "depreciation": "None", "totalRevenue": "971066000", "costOfRevenue": "772986000", "interestIncome": "None", "incomeBeforeTax": "16166000", "interestExpense": "67694000", "operatingIncome": "108946000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-67401000", "nonInterestIncome": "None", "operatingExpenses": "89134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64565000", "sellingGeneralAndAdministrative": "13339000", "netIncomeFromContinuingOperations": "36548000" }, "balance": { "goodwill": "599348000", "inventory": "69916000", "commonStock": "-170275000", "currentDebt": "None", "investments": "None", "totalAssets": "4609440000", "longTermDebt": "2961703000", "shortTermDebt": "64727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "834254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3912070000", "otherCurrentAssets": "294878000", "totalCurrentAssets": "962053000", "currentLongTermDebt": "1805000", "longTermInvestments": "0", "shortTermInvestments": "7900000", "currentNetReceivables": "583710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647386999", "currentAccountsPayable": "462082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176717000", "shortLongTermDebtTotal": "3111770000", "totalShareholderEquity": "676701000", "capitalLeaseObligations": "113151000", "otherCurrentLiabilities": "188974000", "totalCurrentLiabilities": "739230000", "otherNonCurrentLiabilities": "125897000", "totalNonCurrentLiabilities": "3172840000", "cashAndShortTermInvestments": "5649000", "commonStockSharesOutstanding": "132012766", "intangibleAssetsExcludingGoodwill": "834254000", "cashAndCashEquivalentsAtCarryingValue": "5649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 971066000, "cost_of_revenue": 772986000, "gross_profit": 198080000, "research_and_development": null, "selling_general_admin": 13339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86267000, "depreciation_amortisation": 64565000, "ebitda": 150832000, "interest_expense": 67694000, "interest_income": null, "other_non_operating": null, "pretax_income": 16166000, "tax_provision": 13000, "effective_tax_rate": null, "net_income": 13724000, "net_income_continuing_ops": 36548000, "net_income_to_common": 13724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5649000, "short_term_investments": 7900000, "net_receivables": 583710000, "inventory": 69916000, "other_current_assets": null, "total_current_assets": 962053000, "net_ppe": null, "goodwill": 599348000, "intangible_assets": 834254000, "goodwill_and_intangibles": 1433602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3647386999, "total_assets": 4609440000, "short_term_debt": 64727000, "accounts_payable": 462082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 739230000, "long_term_debt": 2961703000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3172840000, "total_liabilities": 3912070000, "total_debt": 3026430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 676701000, "shares_outstanding": 132012766, "operating_cash_flow": 155012000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5731000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149315000, "free_cash_flow": 192863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86267000", "ebitda": "150832000", "netIncome": "13724000", "grossProfit": "198080000", "depreciation": "None", "totalRevenue": "971066000", "costOfRevenue": "772986000", "interestIncome": "None", "incomeBeforeTax": "16166000", "interestExpense": "67694000", "operatingIncome": "108946000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13000", "reportedCurrency": "USD", "netInterestIncome": "-67401000", "nonInterestIncome": "None", "operatingExpenses": "89134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64565000", "sellingGeneralAndAdministrative": "13339000", "netIncomeFromContinuingOperations": "36548000" }, "balance": { "goodwill": "599348000", "inventory": "69916000", "commonStock": "-170275000", "currentDebt": "None", "investments": "None", "totalAssets": "4609440000", "longTermDebt": "2961703000", "shortTermDebt": "64727000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "834254000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "3912070000", "otherCurrentAssets": "294878000", "totalCurrentAssets": "962053000", "currentLongTermDebt": "1805000", "longTermInvestments": "0", "shortTermInvestments": "7900000", "currentNetReceivables": "583710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3647386999", "currentAccountsPayable": "462082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2176717000", "shortLongTermDebtTotal": "3111770000", "totalShareholderEquity": "676701000", "capitalLeaseObligations": "113151000", "otherCurrentLiabilities": "188974000", "totalCurrentLiabilities": "739230000", "otherNonCurrentLiabilities": "125897000", "totalNonCurrentLiabilities": "3172840000", "cashAndShortTermInvestments": "5649000", "commonStockSharesOutstanding": "132012766", "intangibleAssetsExcludingGoodwill": "834254000", "cashAndCashEquivalentsAtCarryingValue": "5649000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 1549073000, "cost_of_revenue": 1376246000, "gross_profit": 172827000, "ebit": 81996000, "ebitda": 148465000, "pretax_income": 14302000, "tax_provision": -273000, "net_income": 13507000, "net_income_to_common": 13507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5683000, "total_current_assets": 1015868000, "total_assets": 4848472000, "short_term_debt": 37967000, "long_term_debt": 3078988000, "total_debt": 3116955000, "total_liabilities": 4134416000, "total_equity": 745320000, "shares_outstanding": 132013000, "goodwill_and_intangibles": 1521244000 }, "cash_flow": { "operating_cash_flow": 153792000, "capital_expenditure": 58420000, "free_cash_flow": 212212000, "dividends_paid": 30752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302637, "ticker_id": 2840, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81996000", "ebitda": "148465000", "netIncome": "13507000", "grossProfit": "172827000", "depreciation": "None", "totalRevenue": "1549073000", "costOfRevenue": "1376246000", "interestIncome": "60590000", "incomeBeforeTax": "14302000", "interestExpense": "67694000", "operatingIncome": "75497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-70750000", "nonInterestIncome": "None", "operatingExpenses": "97330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1376246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66469000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "14575000" }, "balance": { "goodwill": "634282000", "inventory": "134074999", "commonStock": "-154146000", "currentDebt": "None", "investments": "None", "totalAssets": "4848472000", "longTermDebt": "3078988000", "shortTermDebt": "37967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "886962000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4134416000", "otherCurrentAssets": "90116001", "totalCurrentAssets": "1015868000", "currentLongTermDebt": "8769000", "longTermInvestments": "19312000", "shortTermInvestments": "None", "currentNetReceivables": "785994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832604000", "currentAccountsPayable": "645361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249559000", "shortLongTermDebtTotal": "3204041000", "totalShareholderEquity": "745320000", "capitalLeaseObligations": "116223000", "otherCurrentLiabilities": "163125000", "totalCurrentLiabilities": "846453000", "otherNonCurrentLiabilities": "121943000", "totalNonCurrentLiabilities": "3287963000", "cashAndShortTermInvestments": "5683000", "commonStockSharesOutstanding": "132013000", "intangibleAssetsExcludingGoodwill": "886962000", "cashAndCashEquivalentsAtCarryingValue": "5683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14575000", "profitLoss": "None", "dividendPayout": "30752000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62794000", "operatingCashflow": "153792000", "capitalExpenditures": "58420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85133000", "cashflowFromInvestment": "-67471000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1549073000, "cost_of_revenue": 1376246000, "gross_profit": 172827000, "research_and_development": null, "selling_general_admin": 15061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81996000, "depreciation_amortisation": 66469000, "ebitda": 148465000, "interest_expense": 67694000, "interest_income": null, "other_non_operating": null, "pretax_income": 14302000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": 13507000, "net_income_continuing_ops": 14575000, "net_income_to_common": 13507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5683000, "short_term_investments": null, "net_receivables": 785994000, "inventory": 134074999, "other_current_assets": null, "total_current_assets": 1015868000, "net_ppe": null, "goodwill": 634282000, "intangible_assets": 886962000, "goodwill_and_intangibles": 1521244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3832604000, "total_assets": 4848472000, "short_term_debt": 37967000, "accounts_payable": 645361000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 846453000, "long_term_debt": 3078988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3287963000, "total_liabilities": 4134416000, "total_debt": 3116955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 745320000, "shares_outstanding": 132013000, "operating_cash_flow": 153792000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67471000, "dividends_paid": 30752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85133000, "free_cash_flow": 212212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81996000", "ebitda": "148465000", "netIncome": "13507000", "grossProfit": "172827000", "depreciation": "None", "totalRevenue": "1549073000", "costOfRevenue": "1376246000", "interestIncome": "60590000", "incomeBeforeTax": "14302000", "interestExpense": "67694000", "operatingIncome": "75497000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-70750000", "nonInterestIncome": "None", "operatingExpenses": "97330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1376246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66469000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "14575000" }, "balance": { "goodwill": "634282000", "inventory": "134074999", "commonStock": "-154146000", "currentDebt": "None", "investments": "None", "totalAssets": "4848472000", "longTermDebt": "3078988000", "shortTermDebt": "37967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "886962000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4134416000", "otherCurrentAssets": "90116001", "totalCurrentAssets": "1015868000", "currentLongTermDebt": "8769000", "longTermInvestments": "19312000", "shortTermInvestments": "None", "currentNetReceivables": "785994000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3832604000", "currentAccountsPayable": "645361000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2249559000", "shortLongTermDebtTotal": "3204041000", "totalShareholderEquity": "745320000", "capitalLeaseObligations": "116223000", "otherCurrentLiabilities": "163125000", "totalCurrentLiabilities": "846453000", "otherNonCurrentLiabilities": "121943000", "totalNonCurrentLiabilities": "3287963000", "cashAndShortTermInvestments": "5683000", "commonStockSharesOutstanding": "132013000", "intangibleAssetsExcludingGoodwill": "886962000", "cashAndCashEquivalentsAtCarryingValue": "5683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14575000", "profitLoss": "None", "dividendPayout": "30752000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62794000", "operatingCashflow": "153792000", "capitalExpenditures": "58420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85133000", "cashflowFromInvestment": "-67471000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66469000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 1352675000, "cost_of_revenue": 1183126000, "gross_profit": 169549000, "ebit": 72168000, "ebitda": 134321000, "pretax_income": 3669000, "tax_provision": 278000, "net_income": 2454000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4495000, "total_current_assets": 1003460000, "total_assets": 4890179000, "short_term_debt": 35525000, "long_term_debt": 3121794000, "total_debt": 3157319000, "total_liabilities": 4153747000, "total_equity": 714943000, "shares_outstanding": 132274669, "goodwill_and_intangibles": 1550151000 }, "cash_flow": { "operating_cash_flow": 6718000, "capital_expenditure": 89622000, "free_cash_flow": 96340000, "dividends_paid": 27513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302638, "ticker_id": 2840, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72168000", "ebitda": "134321000", "netIncome": "2454000", "grossProfit": "169549000", "depreciation": "None", "totalRevenue": "1352675000", "costOfRevenue": "1183126000", "interestIncome": "74892000", "incomeBeforeTax": "3669000", "interestExpense": "68499000", "operatingIncome": "77729000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-71428000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62153000", "sellingGeneralAndAdministrative": "12179000", "netIncomeFromContinuingOperations": "3391000" }, "balance": { "goodwill": "634282000", "inventory": "193886000", "commonStock": "-131712000", "currentDebt": "None", "investments": "None", "totalAssets": "4890179000", "longTermDebt": "3121794000", "shortTermDebt": "35525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "915869000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4153747000", "otherCurrentAssets": "75990000", "totalCurrentAssets": "1003460000", "currentLongTermDebt": "7865000", "longTermInvestments": "20137000", "shortTermInvestments": "None", "currentNetReceivables": "729089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3886719000", "currentAccountsPayable": "594619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2263535000", "shortLongTermDebtTotal": "3231437000", "totalShareholderEquity": "714943000", "capitalLeaseObligations": "101778000", "otherCurrentLiabilities": "173683000", "totalCurrentLiabilities": "828985000", "otherNonCurrentLiabilities": "128671000", "totalNonCurrentLiabilities": "3324583000", "cashAndShortTermInvestments": "4495000", "commonStockSharesOutstanding": "132274669", "intangibleAssetsExcludingGoodwill": "915869000", "cashAndCashEquivalentsAtCarryingValue": "4495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4183000", "profitLoss": "None", "dividendPayout": "27513000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34274000", "operatingCashflow": "6718000", "capitalExpenditures": "89622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70331000", "cashflowFromInvestment": "-77823000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1352675000, "cost_of_revenue": 1183126000, "gross_profit": 169549000, "research_and_development": null, "selling_general_admin": 12179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72168000, "depreciation_amortisation": 62153000, "ebitda": 134321000, "interest_expense": 68499000, "interest_income": null, "other_non_operating": null, "pretax_income": 3669000, "tax_provision": 278000, "effective_tax_rate": null, "net_income": 2454000, "net_income_continuing_ops": 3391000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4495000, "short_term_investments": null, "net_receivables": 729089000, "inventory": 193886000, "other_current_assets": null, "total_current_assets": 1003460000, "net_ppe": null, "goodwill": 634282000, "intangible_assets": 915869000, "goodwill_and_intangibles": 1550151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3886719000, "total_assets": 4890179000, "short_term_debt": 35525000, "accounts_payable": 594619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 828985000, "long_term_debt": 3121794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3324583000, "total_liabilities": 4153747000, "total_debt": 3157319000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 714943000, "shares_outstanding": 132274669, "operating_cash_flow": 6718000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77823000, "dividends_paid": 27513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70331000, "free_cash_flow": 96340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72168000", "ebitda": "134321000", "netIncome": "2454000", "grossProfit": "169549000", "depreciation": "None", "totalRevenue": "1352675000", "costOfRevenue": "1183126000", "interestIncome": "74892000", "incomeBeforeTax": "3669000", "interestExpense": "68499000", "operatingIncome": "77729000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-71428000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62153000", "sellingGeneralAndAdministrative": "12179000", "netIncomeFromContinuingOperations": "3391000" }, "balance": { "goodwill": "634282000", "inventory": "193886000", "commonStock": "-131712000", "currentDebt": "None", "investments": "None", "totalAssets": "4890179000", "longTermDebt": "3121794000", "shortTermDebt": "35525000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "915869000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4153747000", "otherCurrentAssets": "75990000", "totalCurrentAssets": "1003460000", "currentLongTermDebt": "7865000", "longTermInvestments": "20137000", "shortTermInvestments": "None", "currentNetReceivables": "729089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3886719000", "currentAccountsPayable": "594619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2263535000", "shortLongTermDebtTotal": "3231437000", "totalShareholderEquity": "714943000", "capitalLeaseObligations": "101778000", "otherCurrentLiabilities": "173683000", "totalCurrentLiabilities": "828985000", "otherNonCurrentLiabilities": "128671000", "totalNonCurrentLiabilities": "3324583000", "cashAndShortTermInvestments": "4495000", "commonStockSharesOutstanding": "132274669", "intangibleAssetsExcludingGoodwill": "915869000", "cashAndCashEquivalentsAtCarryingValue": "4495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4183000", "profitLoss": "None", "dividendPayout": "27513000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-34274000", "operatingCashflow": "6718000", "capitalExpenditures": "89622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70331000", "cashflowFromInvestment": "-77823000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62033000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 759234000, "cost_of_revenue": 601469000, "gross_profit": 157765000, "ebit": 80030000, "ebitda": 142194000, "pretax_income": 12804000, "tax_provision": -4799000, "net_income": 9683000, "net_income_to_common": 9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269000, "total_current_assets": 990257000, "total_assets": 4839579000, "short_term_debt": 35879000, "long_term_debt": 3018427000, "total_debt": 3054306000, "total_liabilities": 4074315000, "total_equity": 797838000, "shares_outstanding": 132512766, "goodwill_and_intangibles": 1562969000 }, "cash_flow": { "operating_cash_flow": -18059000, "capital_expenditure": 59923000, "free_cash_flow": 41864000, "dividends_paid": 218091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302639, "ticker_id": 2840, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80030000", "ebitda": "142194000", "netIncome": "9683000", "grossProfit": "157765000", "depreciation": "None", "totalRevenue": "759234000", "costOfRevenue": "601469000", "interestIncome": "68493000", "incomeBeforeTax": "12804000", "interestExpense": "67226000", "operatingIncome": "82079000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-70072000", "nonInterestIncome": "None", "operatingExpenses": "75686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "10475000" }, "balance": { "goodwill": "634282000", "inventory": "158710000", "commonStock": "-101095000", "currentDebt": "None", "investments": "None", "totalAssets": "4839579000", "longTermDebt": "3018427000", "shortTermDebt": "35879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "928687000", "reportedCurrency": "USD", "retainedEarnings": "101095000", "totalLiabilities": "4074315000", "otherCurrentAssets": "72385000", "totalCurrentAssets": "990257000", "currentLongTermDebt": "7846000", "longTermInvestments": "19219000", "shortTermInvestments": "None", "currentNetReceivables": "753893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3849322000", "currentAccountsPayable": "627720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3121576000", "totalShareholderEquity": "797838000", "capitalLeaseObligations": "95303000", "otherCurrentLiabilities": "160395000", "totalCurrentLiabilities": "864551000", "otherNonCurrentLiabilities": "124067000", "totalNonCurrentLiabilities": "3209764000", "cashAndShortTermInvestments": "5269000", "commonStockSharesOutstanding": "132512766", "intangibleAssetsExcludingGoodwill": "928687000", "cashAndCashEquivalentsAtCarryingValue": "5269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9683000", "profitLoss": "None", "dividendPayout": "218091000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-36817000", "operatingCashflow": "-18059000", "capitalExpenditures": "59923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43797000", "cashflowFromInvestment": "28216000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 759234000, "cost_of_revenue": 601469000, "gross_profit": 157765000, "research_and_development": null, "selling_general_admin": 14964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80030000, "depreciation_amortisation": 62164000, "ebitda": 142194000, "interest_expense": 67226000, "interest_income": null, "other_non_operating": null, "pretax_income": 12804000, "tax_provision": -4799000, "effective_tax_rate": null, "net_income": 9683000, "net_income_continuing_ops": 10475000, "net_income_to_common": 9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5269000, "short_term_investments": null, "net_receivables": 753893000, "inventory": 158710000, "other_current_assets": null, "total_current_assets": 990257000, "net_ppe": null, "goodwill": 634282000, "intangible_assets": 928687000, "goodwill_and_intangibles": 1562969000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3849322000, "total_assets": 4839579000, "short_term_debt": 35879000, "accounts_payable": 627720000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864551000, "long_term_debt": 3018427000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3209764000, "total_liabilities": 4074315000, "total_debt": 3054306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101095000, "total_equity": 797838000, "shares_outstanding": 132512766, "operating_cash_flow": -18059000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 28216000, "dividends_paid": 218091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43797000, "free_cash_flow": 41864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80030000", "ebitda": "142194000", "netIncome": "9683000", "grossProfit": "157765000", "depreciation": "None", "totalRevenue": "759234000", "costOfRevenue": "601469000", "interestIncome": "68493000", "incomeBeforeTax": "12804000", "interestExpense": "67226000", "operatingIncome": "82079000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-70072000", "nonInterestIncome": "None", "operatingExpenses": "75686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "10475000" }, "balance": { "goodwill": "634282000", "inventory": "158710000", "commonStock": "-101095000", "currentDebt": "None", "investments": "None", "totalAssets": "4839579000", "longTermDebt": "3018427000", "shortTermDebt": "35879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "928687000", "reportedCurrency": "USD", "retainedEarnings": "101095000", "totalLiabilities": "4074315000", "otherCurrentAssets": "72385000", "totalCurrentAssets": "990257000", "currentLongTermDebt": "7846000", "longTermInvestments": "19219000", "shortTermInvestments": "None", "currentNetReceivables": "753893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3849322000", "currentAccountsPayable": "627720000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3121576000", "totalShareholderEquity": "797838000", "capitalLeaseObligations": "95303000", "otherCurrentLiabilities": "160395000", "totalCurrentLiabilities": "864551000", "otherNonCurrentLiabilities": "124067000", "totalNonCurrentLiabilities": "3209764000", "cashAndShortTermInvestments": "5269000", "commonStockSharesOutstanding": "132512766", "intangibleAssetsExcludingGoodwill": "928687000", "cashAndCashEquivalentsAtCarryingValue": "5269000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9683000", "profitLoss": "None", "dividendPayout": "218091000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-36817000", "operatingCashflow": "-18059000", "capitalExpenditures": "59923000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43797000", "cashflowFromInvestment": "28216000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62284000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 1549073000, "cost_of_revenue": 1376246000, "gross_profit": 172827000, "ebit": 81996000, "ebitda": 148465000, "pretax_income": 14302000, "tax_provision": -273000, "net_income": 13507000, "net_income_to_common": 13507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38909000, "total_current_assets": 1180653000, "total_assets": 5020094000, "short_term_debt": 36387000, "long_term_debt": 2843822000, "total_debt": 2880209000, "total_liabilities": 4020927000, "total_equity": 1033763999, "shares_outstanding": 132512766, "goodwill_and_intangibles": 1532077000 }, "cash_flow": { "operating_cash_flow": 155012000, "capital_expenditure": 37851000, "free_cash_flow": 192863000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302640, "ticker_id": 2840, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81996000", "ebitda": "148465000", "netIncome": "13507000", "grossProfit": "172827000", "depreciation": "None", "totalRevenue": "1549073000", "costOfRevenue": "1376246000", "interestIncome": "None", "incomeBeforeTax": "14302000", "interestExpense": "95684000", "operatingIncome": "75497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-95068000", "nonInterestIncome": "None", "operatingExpenses": "97330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1376246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66469000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "-236739000" }, "balance": { "goodwill": "617231000", "inventory": "106598000", "commonStock": "134807000", "currentDebt": "None", "investments": "None", "totalAssets": "5020094000", "longTermDebt": "2843822000", "shortTermDebt": "36387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "914846000", "reportedCurrency": "USD", "retainedEarnings": "-1034762000", "totalLiabilities": "4020927000", "otherCurrentAssets": "313923000", "totalCurrentAssets": "1180653000", "currentLongTermDebt": "7000000", "longTermInvestments": "20305000", "shortTermInvestments": "None", "currentNetReceivables": "721223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839441000", "currentAccountsPayable": "638800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950782000", "totalShareholderEquity": "1033763999", "capitalLeaseObligations": "101663000", "otherCurrentLiabilities": "284847000", "totalCurrentLiabilities": "977347000", "otherNonCurrentLiabilities": "129185000", "totalNonCurrentLiabilities": "3043580000", "cashAndShortTermInvestments": "38909000", "commonStockSharesOutstanding": "132512766", "intangibleAssetsExcludingGoodwill": "914846000", "cashAndCashEquivalentsAtCarryingValue": "38909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1549073000, "cost_of_revenue": 1376246000, "gross_profit": 172827000, "research_and_development": null, "selling_general_admin": 15061000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81996000, "depreciation_amortisation": 66469000, "ebitda": 148465000, "interest_expense": 95684000, "interest_income": null, "other_non_operating": null, "pretax_income": 14302000, "tax_provision": -273000, "effective_tax_rate": null, "net_income": 13507000, "net_income_continuing_ops": -236739000, "net_income_to_common": 13507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38909000, "short_term_investments": null, "net_receivables": 721223000, "inventory": 106598000, "other_current_assets": null, "total_current_assets": 1180653000, "net_ppe": null, "goodwill": 617231000, "intangible_assets": 914846000, "goodwill_and_intangibles": 1532077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3839441000, "total_assets": 5020094000, "short_term_debt": 36387000, "accounts_payable": 638800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 977347000, "long_term_debt": 2843822000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3043580000, "total_liabilities": 4020927000, "total_debt": 2880209000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1034762000, "total_equity": 1033763999, "shares_outstanding": 132512766, "operating_cash_flow": 155012000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5731000, "dividends_paid": 28935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149315000, "free_cash_flow": 192863000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81996000", "ebitda": "148465000", "netIncome": "13507000", "grossProfit": "172827000", "depreciation": "None", "totalRevenue": "1549073000", "costOfRevenue": "1376246000", "interestIncome": "None", "incomeBeforeTax": "14302000", "interestExpense": "95684000", "operatingIncome": "75497000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-273000", "reportedCurrency": "USD", "netInterestIncome": "-95068000", "nonInterestIncome": "None", "operatingExpenses": "97330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1376246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66469000", "sellingGeneralAndAdministrative": "15061000", "netIncomeFromContinuingOperations": "-236739000" }, "balance": { "goodwill": "617231000", "inventory": "106598000", "commonStock": "134807000", "currentDebt": "None", "investments": "None", "totalAssets": "5020094000", "longTermDebt": "2843822000", "shortTermDebt": "36387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "914846000", "reportedCurrency": "USD", "retainedEarnings": "-1034762000", "totalLiabilities": "4020927000", "otherCurrentAssets": "313923000", "totalCurrentAssets": "1180653000", "currentLongTermDebt": "7000000", "longTermInvestments": "20305000", "shortTermInvestments": "None", "currentNetReceivables": "721223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3839441000", "currentAccountsPayable": "638800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2950782000", "totalShareholderEquity": "1033763999", "capitalLeaseObligations": "101663000", "otherCurrentLiabilities": "284847000", "totalCurrentLiabilities": "977347000", "otherNonCurrentLiabilities": "129185000", "totalNonCurrentLiabilities": "3043580000", "cashAndShortTermInvestments": "38909000", "commonStockSharesOutstanding": "132512766", "intangibleAssetsExcludingGoodwill": "914846000", "cashAndCashEquivalentsAtCarryingValue": "38909000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14722000", "profitLoss": "None", "dividendPayout": "28935000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "18237000", "operatingCashflow": "155012000", "capitalExpenditures": "37851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149315000", "cashflowFromInvestment": "-5731000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76460000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 1352675000, "cost_of_revenue": 1183126000, "gross_profit": 169549000, "ebit": 72168000, "ebitda": 134321000, "pretax_income": 3669000, "tax_provision": 278000, "net_income": 2454000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 738000, "total_current_assets": 1340567000, "total_assets": 5362487000, "short_term_debt": 32839000, "long_term_debt": 2683918000, "total_debt": 2716757000, "total_liabilities": 3950566000, "total_equity": 1448599000, "shares_outstanding": 132498734, "goodwill_and_intangibles": 1694446000 }, "cash_flow": { "operating_cash_flow": 153792000, "capital_expenditure": 58420000, "free_cash_flow": 212212000, "dividends_paid": 30752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302642, "ticker_id": 2840, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72168000", "ebitda": "134321000", "netIncome": "2454000", "grossProfit": "169549000", "depreciation": "None", "totalRevenue": "1352675000", "costOfRevenue": "1183126000", "interestIncome": "None", "incomeBeforeTax": "3669000", "interestExpense": "57221000", "operatingIncome": "77729000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-57221000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62153000", "sellingGeneralAndAdministrative": "12179000", "netIncomeFromContinuingOperations": "45767000" }, "balance": { "goodwill": "707583000", "inventory": "201575000", "commonStock": "549600000", "currentDebt": "None", "investments": "None", "totalAssets": "5362487000", "longTermDebt": "2683918000", "shortTermDebt": "32839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "986863000", "reportedCurrency": "USD", "retainedEarnings": "-1449056000", "totalLiabilities": "3950566000", "otherCurrentAssets": "123292000", "totalCurrentAssets": "1340567000", "currentLongTermDebt": "None", "longTermInvestments": "19535000", "shortTermInvestments": "None", "currentNetReceivables": "1014962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4021920000", "currentAccountsPayable": "832019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787687000", "totalShareholderEquity": "1448599000", "capitalLeaseObligations": "103669000", "otherCurrentLiabilities": "223154000", "totalCurrentLiabilities": "1088012000", "otherNonCurrentLiabilities": "107806000", "totalNonCurrentLiabilities": "2862554000", "cashAndShortTermInvestments": "738000", "commonStockSharesOutstanding": "132498734", "intangibleAssetsExcludingGoodwill": "986863000", "cashAndCashEquivalentsAtCarryingValue": "738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14575000", "profitLoss": "None", "dividendPayout": "30752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "62794000", "operatingCashflow": "153792000", "capitalExpenditures": "58420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85133000", "cashflowFromInvestment": "-67471000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1352675000, "cost_of_revenue": 1183126000, "gross_profit": 169549000, "research_and_development": null, "selling_general_admin": 12179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72168000, "depreciation_amortisation": 62153000, "ebitda": 134321000, "interest_expense": 57221000, "interest_income": null, "other_non_operating": null, "pretax_income": 3669000, "tax_provision": 278000, "effective_tax_rate": null, "net_income": 2454000, "net_income_continuing_ops": 45767000, "net_income_to_common": 2454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 738000, "short_term_investments": null, "net_receivables": 1014962000, "inventory": 201575000, "other_current_assets": null, "total_current_assets": 1340567000, "net_ppe": null, "goodwill": 707583000, "intangible_assets": 986863000, "goodwill_and_intangibles": 1694446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4021920000, "total_assets": 5362487000, "short_term_debt": 32839000, "accounts_payable": 832019000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1088012000, "long_term_debt": 2683918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2862554000, "total_liabilities": 3950566000, "total_debt": 2716757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1449056000, "total_equity": 1448599000, "shares_outstanding": 132498734, "operating_cash_flow": 153792000, "stock_based_compensation": 214000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67471000, "dividends_paid": 30752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85133000, "free_cash_flow": 212212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72168000", "ebitda": "134321000", "netIncome": "2454000", "grossProfit": "169549000", "depreciation": "None", "totalRevenue": "1352675000", "costOfRevenue": "1183126000", "interestIncome": "None", "incomeBeforeTax": "3669000", "interestExpense": "57221000", "operatingIncome": "77729000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "278000", "reportedCurrency": "USD", "netInterestIncome": "-57221000", "nonInterestIncome": "None", "operatingExpenses": "91820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1183126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62153000", "sellingGeneralAndAdministrative": "12179000", "netIncomeFromContinuingOperations": "45767000" }, "balance": { "goodwill": "707583000", "inventory": "201575000", "commonStock": "549600000", "currentDebt": "None", "investments": "None", "totalAssets": "5362487000", "longTermDebt": "2683918000", "shortTermDebt": "32839000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "986863000", "reportedCurrency": "USD", "retainedEarnings": "-1449056000", "totalLiabilities": "3950566000", "otherCurrentAssets": "123292000", "totalCurrentAssets": "1340567000", "currentLongTermDebt": "None", "longTermInvestments": "19535000", "shortTermInvestments": "None", "currentNetReceivables": "1014962000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4021920000", "currentAccountsPayable": "832019000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787687000", "totalShareholderEquity": "1448599000", "capitalLeaseObligations": "103669000", "otherCurrentLiabilities": "223154000", "totalCurrentLiabilities": "1088012000", "otherNonCurrentLiabilities": "107806000", "totalNonCurrentLiabilities": "2862554000", "cashAndShortTermInvestments": "738000", "commonStockSharesOutstanding": "132498734", "intangibleAssetsExcludingGoodwill": "986863000", "cashAndCashEquivalentsAtCarryingValue": "738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14575000", "profitLoss": "None", "dividendPayout": "30752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "62794000", "operatingCashflow": "153792000", "capitalExpenditures": "58420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85133000", "cashflowFromInvestment": "-67471000", "stockBasedCompensation": "214000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66469000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 759234000, "cost_of_revenue": 601469000, "gross_profit": 157765000, "ebit": 80030000, "ebitda": 142194000, "pretax_income": 12804000, "tax_provision": -4799000, "net_income": 9683000, "net_income_to_common": 9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2680000, "total_current_assets": 1563582000, "total_assets": 5627915000, "short_term_debt": 33375999, "long_term_debt": 2782262000, "total_debt": 2815637999, "total_liabilities": 4261629000, "total_equity": 1402781000, "shares_outstanding": 131927343, "goodwill_and_intangibles": 1710516000 }, "cash_flow": { "operating_cash_flow": 6718000, "capital_expenditure": 89622000, "free_cash_flow": 96340000, "dividends_paid": 27513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302643, "ticker_id": 2840, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80030000", "ebitda": "142194000", "netIncome": "9683000", "grossProfit": "157765000", "depreciation": "None", "totalRevenue": "759234000", "costOfRevenue": "601469000", "interestIncome": "None", "incomeBeforeTax": "12804000", "interestExpense": "58627000", "operatingIncome": "82079000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-58627000", "nonInterestIncome": "None", "operatingExpenses": "75686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "28285000" }, "balance": { "goodwill": "707583000", "inventory": "250572000", "commonStock": "503798000", "currentDebt": "None", "investments": "None", "totalAssets": "5627915000", "longTermDebt": "2782262000", "shortTermDebt": "33375999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1002933000", "reportedCurrency": "USD", "retainedEarnings": "-1403254000", "totalLiabilities": "4261629000", "otherCurrentAssets": "137585000", "totalCurrentAssets": "1563582000", "currentLongTermDebt": "None", "longTermInvestments": "20900000", "shortTermInvestments": "None", "currentNetReceivables": "1172745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4064332999", "currentAccountsPayable": "1080717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2261334000", "shortLongTermDebtTotal": "2879613000", "totalShareholderEquity": "1402781000", "capitalLeaseObligations": "97351000", "otherCurrentLiabilities": "164115000", "totalCurrentLiabilities": "1307447000", "otherNonCurrentLiabilities": "107945000", "totalNonCurrentLiabilities": "2954182000", "cashAndShortTermInvestments": "2680000", "commonStockSharesOutstanding": "131927343", "intangibleAssetsExcludingGoodwill": "1002933000", "cashAndCashEquivalentsAtCarryingValue": "2680000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3391000", "profitLoss": "None", "dividendPayout": "27513000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31593000", "operatingCashflow": "6718000", "capitalExpenditures": "89622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70331000", "cashflowFromInvestment": "-77823000", "stockBasedCompensation": "410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 759234000, "cost_of_revenue": 601469000, "gross_profit": 157765000, "research_and_development": null, "selling_general_admin": 14964000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80030000, "depreciation_amortisation": 62164000, "ebitda": 142194000, "interest_expense": 58627000, "interest_income": null, "other_non_operating": null, "pretax_income": 12804000, "tax_provision": -4799000, "effective_tax_rate": null, "net_income": 9683000, "net_income_continuing_ops": 28285000, "net_income_to_common": 9683000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2680000, "short_term_investments": null, "net_receivables": 1172745000, "inventory": 250572000, "other_current_assets": null, "total_current_assets": 1563582000, "net_ppe": null, "goodwill": 707583000, "intangible_assets": 1002933000, "goodwill_and_intangibles": 1710516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4064332999, "total_assets": 5627915000, "short_term_debt": 33375999, "accounts_payable": 1080717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1307447000, "long_term_debt": 2782262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2954182000, "total_liabilities": 4261629000, "total_debt": 2815637999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1403254000, "total_equity": 1402781000, "shares_outstanding": 131927343, "operating_cash_flow": 6718000, "stock_based_compensation": 410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77823000, "dividends_paid": 27513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70331000, "free_cash_flow": 96340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80030000", "ebitda": "142194000", "netIncome": "9683000", "grossProfit": "157765000", "depreciation": "None", "totalRevenue": "759234000", "costOfRevenue": "601469000", "interestIncome": "None", "incomeBeforeTax": "12804000", "interestExpense": "58627000", "operatingIncome": "82079000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-58627000", "nonInterestIncome": "None", "operatingExpenses": "75686000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601469000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62164000", "sellingGeneralAndAdministrative": "14964000", "netIncomeFromContinuingOperations": "28285000" }, "balance": { "goodwill": "707583000", "inventory": "250572000", "commonStock": "503798000", "currentDebt": "None", "investments": "None", "totalAssets": "5627915000", "longTermDebt": "2782262000", "shortTermDebt": "33375999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1002933000", "reportedCurrency": "USD", "retainedEarnings": "-1403254000", "totalLiabilities": "4261629000", "otherCurrentAssets": "137585000", "totalCurrentAssets": "1563582000", "currentLongTermDebt": "None", "longTermInvestments": "20900000", "shortTermInvestments": "None", "currentNetReceivables": "1172745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4064332999", "currentAccountsPayable": "1080717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2261334000", "shortLongTermDebtTotal": "2879613000", "totalShareholderEquity": "1402781000", "capitalLeaseObligations": "97351000", "otherCurrentLiabilities": "164115000", "totalCurrentLiabilities": "1307447000", "otherNonCurrentLiabilities": "107945000", "totalNonCurrentLiabilities": "2954182000", "cashAndShortTermInvestments": "2680000", "commonStockSharesOutstanding": "131927343", "intangibleAssetsExcludingGoodwill": "1002933000", "cashAndCashEquivalentsAtCarryingValue": "2680000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3391000", "profitLoss": "None", "dividendPayout": "27513000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-31593000", "operatingCashflow": "6718000", "capitalExpenditures": "89622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70331000", "cashflowFromInvestment": "-77823000", "stockBasedCompensation": "410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2126000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62153000", "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": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "income_statement": { "revenue": 1616104000, "cost_of_revenue": 1448308000, "gross_profit": 167796000, "ebit": 75121000, "ebitda": 144165000, "pretax_income": 19703000, "tax_provision": 140000, "net_income": 19301000, "net_income_to_common": 19301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7786000, "total_current_assets": 1182865000, "total_assets": 5305654000, "short_term_debt": 34702000, "long_term_debt": 2803607000, "total_debt": 2838309000, "total_liabilities": 3967452000, "total_equity": 1374375000, "shares_outstanding": 131927343, "goodwill_and_intangibles": 1736472999 }, "cash_flow": { "operating_cash_flow": 56168000, "capital_expenditure": 35801000, "free_cash_flow": 91969000, "dividends_paid": 218091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302644, "ticker_id": 2840, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:08.721139+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75121000", "ebitda": "144165000", "netIncome": "19301000", "grossProfit": "167796000", "depreciation": "None", "totalRevenue": "1616104000", "costOfRevenue": "1448308000", "interestIncome": "58017000", "incomeBeforeTax": "19703000", "interestExpense": "59522000", "operatingIncome": "72020000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-59522000", "nonInterestIncome": "None", "operatingExpenses": "95776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7205000", "costofGoodsAndServicesSold": "1448308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69044000", "sellingGeneralAndAdministrative": "20291000", "netIncomeFromContinuingOperations": "19563000" }, "balance": { "goodwill": "712364000", "inventory": "185638000", "commonStock": "475353000", "currentDebt": "None", "investments": "None", "totalAssets": "5305654000", "longTermDebt": "2803607000", "shortTermDebt": "34702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1024108999", "reportedCurrency": "USD", "retainedEarnings": "-1374809000", "totalLiabilities": "3967452000", "otherCurrentAssets": "84339000", "totalCurrentAssets": "1182865000", "currentLongTermDebt": "None", "longTermInvestments": "20049000", "shortTermInvestments": "None", "currentNetReceivables": "905102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4122789000", "currentAccountsPayable": "773733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2196845000", "shortLongTermDebtTotal": "2903307000", "totalShareholderEquity": "1374375000", "capitalLeaseObligations": "99700000", "otherCurrentLiabilities": "159408000", "totalCurrentLiabilities": "986869000", "otherNonCurrentLiabilities": "111978000", "totalNonCurrentLiabilities": "2980583000", "cashAndShortTermInvestments": "7786000", "commonStockSharesOutstanding": "131927343", "intangibleAssetsExcludingGoodwill": "1024108999", "cashAndCashEquivalentsAtCarryingValue": "7786000", "accumulatedDepreciationAmortizationPPE": "921300000" }, "cashflow": { "netIncome": "19301000", "profitLoss": "None", "dividendPayout": "218091000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49022000", "operatingCashflow": "56168000", "capitalExpenditures": "35801000", "changeInReceivables": "141016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51315000", "cashflowFromInvestment": "-2498000", "stockBasedCompensation": "474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2355000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1616104000, "cost_of_revenue": 1448308000, "gross_profit": 167796000, "research_and_development": null, "selling_general_admin": 20291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75121000, "depreciation_amortisation": 69044000, "ebitda": 144165000, "interest_expense": 59522000, "interest_income": null, "other_non_operating": null, "pretax_income": 19703000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": 19301000, "net_income_continuing_ops": 19563000, "net_income_to_common": 19301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7786000, "short_term_investments": null, "net_receivables": 905102000, "inventory": 185638000, "other_current_assets": null, "total_current_assets": 1182865000, "net_ppe": null, "goodwill": 712364000, "intangible_assets": 1024108999, "goodwill_and_intangibles": 1736472999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4122789000, "total_assets": 5305654000, "short_term_debt": 34702000, "accounts_payable": 773733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 986869000, "long_term_debt": 2803607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2980583000, "total_liabilities": 3967452000, "total_debt": 2838309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1374809000, "total_equity": 1374375000, "shares_outstanding": 131927343, "operating_cash_flow": 56168000, "stock_based_compensation": 474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2498000, "dividends_paid": 218091000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -51315000, "free_cash_flow": 91969000, "net_change_in_cash": 2355000 }, "raw_data": { "income": { "ebit": "75121000", "ebitda": "144165000", "netIncome": "19301000", "grossProfit": "167796000", "depreciation": "None", "totalRevenue": "1616104000", "costOfRevenue": "1448308000", "interestIncome": "58017000", "incomeBeforeTax": "19703000", "interestExpense": "59522000", "operatingIncome": "72020000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-59522000", "nonInterestIncome": "None", "operatingExpenses": "95776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7205000", "costofGoodsAndServicesSold": "1448308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69044000", "sellingGeneralAndAdministrative": "20291000", "netIncomeFromContinuingOperations": "19563000" }, "balance": { "goodwill": "712364000", "inventory": "185638000", "commonStock": "475353000", "currentDebt": "None", "investments": "None", "totalAssets": "5305654000", "longTermDebt": "2803607000", "shortTermDebt": "34702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1024108999", "reportedCurrency": "USD", "retainedEarnings": "-1374809000", "totalLiabilities": "3967452000", "otherCurrentAssets": "84339000", "totalCurrentAssets": "1182865000", "currentLongTermDebt": "None", "longTermInvestments": "20049000", "shortTermInvestments": "None", "currentNetReceivables": "905102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4122789000", "currentAccountsPayable": "773733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2196845000", "shortLongTermDebtTotal": "2903307000", "totalShareholderEquity": "1374375000", "capitalLeaseObligations": "99700000", "otherCurrentLiabilities": "159408000", "totalCurrentLiabilities": "986869000", "otherNonCurrentLiabilities": "111978000", "totalNonCurrentLiabilities": "2980583000", "cashAndShortTermInvestments": "7786000", "commonStockSharesOutstanding": "131927343", "intangibleAssetsExcludingGoodwill": "1024108999", "cashAndCashEquivalentsAtCarryingValue": "7786000", "accumulatedDepreciationAmortizationPPE": "921300000" }, "cashflow": { "netIncome": "19301000", "profitLoss": "None", "dividendPayout": "218091000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-49022000", "operatingCashflow": "56168000", "capitalExpenditures": "35801000", "changeInReceivables": "141016000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-51315000", "cashflowFromInvestment": "-2498000", "stockBasedCompensation": "474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "218091000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2355000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69044000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "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" ] } } }