{ "ticker": { "uuid": "882a4ac7-403c-4f50-a950-dce037b063c6", "symbol": "CAPL", "name": "Crossamerica Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/882a4ac7-403c-4f50-a950-dce037b063c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/882a4ac7-403c-4f50-a950-dce037b063c6/" }, "ticker_metadata": { "id": 637, "uuid": "882a4ac7-403c-4f50-a950-dce037b063c6", "symbol": "CAPL", "name": "Crossamerica Partners LP", "asset_type": "equity", "market_cap": 859617000, "stock_exchange_id": 3, "industry": "Oil & Gas Refining & Marketing", "sector": "Energy", "description": "CrossAmerica Partners LP is engaged in the wholesale distribution of motor fuels, the operation of convenience stores, and the ownership and lease of real estate used in the retail distribution of motor fuels in the United States. The company is headquartered in Allentown, Pennsylvania.", "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": "882a4ac7-403c-4f50-a950-dce037b063c6", "symbol": "CAPL", "name": "Crossamerica Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/882a4ac7-403c-4f50-a950-dce037b063c6/", "api_url": "https://sharemaestro.com/factors/api/tickers/882a4ac7-403c-4f50-a950-dce037b063c6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.83, "quality": 0.13, "momentum": 0.31, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 22.1, "market_cap": 846471592.2, "pe_ratio": 14.8799, "earnings_yield": 0.0672, "ebitda_to_ev": 0.1549, "shareholder_yield": 0.0947, "roe": -0.7251, "piotroski_f_score": 5, "momentum_12_1": 0.0936, "volatility_252d": 0.2473 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.751314+00:00", "batch_id": "" }, "size": { "price_close": 22.1, "market_cap": 846471592.2, "market_cap_usd": 846471592.2, "enterprise_value": 1550443592.2, "shares_outstanding": 38301882, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.8799, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.2324, "pcf_ratio": 8.1137, "pfcf_ratio": 6.347, "ev_ebitda": 6.4571, "ev_ebit": 10.5926, "ev_sales": 0.4257, "ev_fcf": 11.6255, "earnings_yield": 0.0672, "fcf_yield": 0.086, "price_to_sales": 0.2324, "price_to_book": null, "price_to_cashflow": 8.1137, "ebitda_to_ev": 0.1549, "sales_yield": 2.3489 }, "yield": { "dividend_yield": 0.0947, "buyback_yield": 0, "shareholder_yield": 0.0947, "debt_paydown_yield": null, "total_yield": 0.0947 }, "quality": { "gross_margin": 0.1084, "operating_margin": 0.0402, "net_margin": 0.0156, "ebitda_margin": 0.0659, "fcf_margin": 0.0366, "roe": -0.7251, "roa": 0.0567, "roic": 0.1886, "roc_greenblatt": null, "asset_turnover": 3.6317, "cash_conversion": 2.3444, "accruals_ratio": -0.0473, "sbc_to_revenue": 0.0003, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.8454, "revenue_stability_5y": 0.318, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3939, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -13.7827, "net_debt_to_ebitda": 2.9318, "debt_to_assets": 0.7093, "interest_coverage": 3.0546, "current_ratio": 0.7461, "quick_ratio": 0.3586, "net_debt": 703972000, "local_beta": 0.0013, "volatility_252d": 0.2473, "volatility_60d": 0.5856, "max_drawdown_12m": -0.1287, "risk_adjusted_momentum": 0.3787 }, "growth": { "revenue_growth_1y": -0.0939, "revenue_growth_3y_cagr": -0.0966, "revenue_growth_5y_cagr": 0.1364, "eps_growth_1y": 0.9185, "eps_growth_3y_cagr": -0.1228, "eps_growth_5y_cagr": -0.1719, "fcf_growth_1y": 0.0473, "book_value_growth_1y": null, "revenue_growth": -0.0939, "earnings_growth": 0.9185 }, "momentum": { "price_return_1m": 0.0194, "price_return_3m": 0.0084, "price_return_6m": 0.1317, "price_return_9m": 0.1576, "price_return_12m": 0.1148, "price_return_12m_ex1m": 0.0936, "momentum_6m": 0.1317, "momentum_12m": 0.1148, "momentum_12_1": 0.0936, "distance_from_52w_high": -0.0395, "distance_from_52w_low": 0.2039, "relative_strength": 0.0149 }, "raw_ttm": { "revenue_ttm": 3641889000, "gross_profit_ttm": 394954000, "ebit_ttm": 146370000, "ebitda_ttm": 240115000, "net_income_ttm": 56887000, "eps_diluted_ttm": 1.4852, "operating_cash_flow_ttm": 104326000, "capital_expenditure_ttm": 29040000, "fcf_ttm": 133366000, "dividends_paid_ttm": 80157000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47918000, "cash_and_equivalents": 7349000, "total_current_assets": 125268000, "total_current_liabilities": 167907000, "net_ppe": null, "total_assets": 1002799000, "total_debt": 711321000, "total_equity": -78450000, "net_working_capital": -14852000, "book_value_per_share": -2.0482, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -235847000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 33, "rank_ev_ebitda": 18, "rank_ev_ebit": 43, "rank_earnings_yield": 39, "rank_fcf_yield": 47, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 94, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 92, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51 }, "composites": { "value_composite": 17, "quality_composite": 87, "momentum_composite": 69, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 30, "overall_composite": 41, "quality_value_composite": 0.3285, "os_score": 0.59, "value_percentile": 0.83, "quality_percentile": 0.13, "momentum_percentile": 0.31, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 30, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3908, "ticker_id": 637, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.751314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.1, "market_cap": 846471592.2, "market_cap_usd": 846471592.2, "enterprise_value": 1550443592.2, "shares_outstanding": 38301882, "fx_rate_to_usd": null, "pe_ratio": 14.87987752, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.23242652, "pcf_ratio": 8.11371654, "pfcf_ratio": 6.34698193, "ev_ebitda": 6.45708761, "ev_ebit": 10.59263232, "ev_sales": 0.42572511, "ev_fcf": 11.6254787, "earnings_yield": 0.06720485, "fcf_yield": 0.08601796, "dividend_yield": 0.09469544, "buyback_yield": 0, "shareholder_yield": 0.09469544, "debt_paydown_yield": null, "total_yield": 0.09469544, "gross_margin": 0.10844757, "operating_margin": 0.04019068, "net_margin": 0.01562019, "ebitda_margin": 0.06593144, "fcf_margin": 0.03662001, "roe": -0.72513703, "roa": 0.05672822, "roic": 0.18859637, "roc_greenblatt": null, "asset_turnover": 3.63172381, "cash_conversion": 2.34440206, "accruals_ratio": -0.04730659, "sbc_to_revenue": 0.00034103, "debt_to_equity": -13.78265137, "net_debt_to_ebitda": 2.93181184, "debt_to_assets": 0.70933557, "interest_coverage": 3.05459326, "current_ratio": 0.74605585, "quick_ratio": 0.35856158, "net_debt": 703972000, "revenue_growth_1y": -0.09388052, "revenue_growth_3y_cagr": -0.09659294, "revenue_growth_5y_cagr": 0.13642398, "eps_growth_1y": 0.91848779, "eps_growth_3y_cagr": -0.12277196, "eps_growth_5y_cagr": -0.17194789, "fcf_growth_1y": 0.04732213, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.8454, "revenue_stability_5y": 0.31799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01937269, "price_return_3m": 0.0084187, "price_return_6m": 0.13167934, "price_return_9m": 0.15760141, "price_return_12m": 0.11481595, "price_return_12m_ex1m": 0.09362941, "distance_from_52w_high": -0.03954802, "distance_from_52w_low": 0.20385451, "relative_strength": 0.01485237, "local_beta": 0.0013, "volatility_252d": 0.247259, "volatility_60d": 0.58562, "max_drawdown_12m": -0.12867167, "revenue_ttm": 3641889000, "gross_profit_ttm": 394954000, "ebit_ttm": 146370000, "ebitda_ttm": 240115000, "net_income_ttm": 56887000, "eps_diluted_ttm": 1.48522728, "operating_cash_flow_ttm": 104326000, "capital_expenditure_ttm": 29040000, "fcf_ttm": 133366000, "dividends_paid_ttm": 80157000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47918000, "cash_and_equivalents": 7349000, "total_current_assets": 125268000, "total_current_liabilities": 167907000, "net_ppe": null, "total_assets": 1002799000, "total_debt": 711321000, "total_equity": -78450000, "net_working_capital": -14852000, "book_value_per_share": -2.04820223, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -235847000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 39, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 33, "rank_ev_ebitda": 18, "rank_ev_ebit": 43, "rank_earnings_yield": 39, "rank_fcf_yield": 47, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 94, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 92, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51, "value_composite": 17, "quality_composite": 87, "momentum_composite": 69, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 30, "overall_composite": 41, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.1, "os": 0.59, "value": 0.83, "quality": 0.13, "momentum": 0.31, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 14.8799, "earnings_yield": 0.0672, "shareholder_yield": 0.0947, "roe": -0.7251, "momentum_12_1": 0.0936, "complete_fields": { "id": 3908, "ticker_id": 637, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:41.751314+00:00", "batch_id": "", "os_score_delta": null, "price_close": 22.1, "market_cap": 846471592.2, "market_cap_usd": 846471592.2, "enterprise_value": 1550443592.2, "shares_outstanding": 38301882, "fx_rate_to_usd": null, "pe_ratio": 14.87987752, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.23242652, "pcf_ratio": 8.11371654, "pfcf_ratio": 6.34698193, "ev_ebitda": 6.45708761, "ev_ebit": 10.59263232, "ev_sales": 0.42572511, "ev_fcf": 11.6254787, "earnings_yield": 0.06720485, "fcf_yield": 0.08601796, "dividend_yield": 0.09469544, "buyback_yield": 0, "shareholder_yield": 0.09469544, "debt_paydown_yield": null, "total_yield": 0.09469544, "gross_margin": 0.10844757, "operating_margin": 0.04019068, "net_margin": 0.01562019, "ebitda_margin": 0.06593144, "fcf_margin": 0.03662001, "roe": -0.72513703, "roa": 0.05672822, "roic": 0.18859637, "roc_greenblatt": null, "asset_turnover": 3.63172381, "cash_conversion": 2.34440206, "accruals_ratio": -0.04730659, "sbc_to_revenue": 0.00034103, "debt_to_equity": -13.78265137, "net_debt_to_ebitda": 2.93181184, "debt_to_assets": 0.70933557, "interest_coverage": 3.05459326, "current_ratio": 0.74605585, "quick_ratio": 0.35856158, "net_debt": 703972000, "revenue_growth_1y": -0.09388052, "revenue_growth_3y_cagr": -0.09659294, "revenue_growth_5y_cagr": 0.13642398, "eps_growth_1y": 0.91848779, "eps_growth_3y_cagr": -0.12277196, "eps_growth_5y_cagr": -0.17194789, "fcf_growth_1y": 0.04732213, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 0.8454, "revenue_stability_5y": 0.31799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01937269, "price_return_3m": 0.0084187, "price_return_6m": 0.13167934, "price_return_9m": 0.15760141, "price_return_12m": 0.11481595, "price_return_12m_ex1m": 0.09362941, "distance_from_52w_high": -0.03954802, "distance_from_52w_low": 0.20385451, "relative_strength": 0.01485237, "local_beta": 0.0013, "volatility_252d": 0.247259, "volatility_60d": 0.58562, "max_drawdown_12m": -0.12867167, "revenue_ttm": 3641889000, "gross_profit_ttm": 394954000, "ebit_ttm": 146370000, "ebitda_ttm": 240115000, "net_income_ttm": 56887000, "eps_diluted_ttm": 1.48522728, "operating_cash_flow_ttm": 104326000, "capital_expenditure_ttm": 29040000, "fcf_ttm": 133366000, "dividends_paid_ttm": 80157000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47918000, "cash_and_equivalents": 7349000, "total_current_assets": 125268000, "total_current_liabilities": 167907000, "net_ppe": null, "total_assets": 1002799000, "total_debt": 711321000, "total_equity": -78450000, "net_working_capital": -14852000, "book_value_per_share": -2.04820223, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -235847000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 39, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 7, "rank_pcf": 33, "rank_ev_ebitda": 18, "rank_ev_ebit": 43, "rank_earnings_yield": 39, "rank_fcf_yield": 47, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 8, "rank_roe": 94, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 92, "rank_fcf_margin": 82, "rank_piotroski": 58, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 15, "rank_eps_growth_5y": 92, "rank_revenue_growth_1y": 90, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 51, "value_composite": 17, "quality_composite": 87, "momentum_composite": 69, "growth_composite": 89, "yield_composite": 5, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 30, "overall_composite": 41, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 3662534000, "cost_of_revenue": 3326314000, "gross_profit": 336220000, "ebit": 98226000, "ebitda": 187813000, "pretax_income": 50086000, "tax_provision": 8253000, "net_income": 41833000, "net_income_to_common": 41833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3137000, "total_current_assets": 111081000, "total_assets": 964734000, "short_term_debt": 38180000, "long_term_debt": 685996000, "total_debt": 724176000, "total_liabilities": 1036773000, "total_equity": -72039000, "shares_outstanding": 38247289, "goodwill_and_intangibles": 161047000 }, "cash_flow": { "operating_cash_flow": 91496000, "capital_expenditure": 35729000, "free_cash_flow": 127225000, "dividends_paid": 80291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233575, "ticker_id": 637, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98226000", "ebitda": "187813000", "netIncome": "41833000", "grossProfit": "336220000", "depreciation": "None", "totalRevenue": "3662534000", "costOfRevenue": "3326314000", "interestIncome": "None", "incomeBeforeTax": "50086000", "interestExpense": "48140000", "operatingIncome": "206220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8253000", "reportedCurrency": "USD", "netInterestIncome": "-48140000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3326314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89587000", "sellingGeneralAndAdministrative": "27988000", "netIncomeFromContinuingOperations": "41833000" }, "balance": { "goodwill": "99409000", "inventory": "59610000", "commonStock": "-101280000", "currentDebt": "None", "investments": "None", "totalAssets": "964734000", "longTermDebt": "685996000", "shortTermDebt": "38180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61638000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1036773000", "otherCurrentAssets": "19768000", "totalCurrentAssets": "111081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853653000", "currentAccountsPayable": "63413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907901000", "totalShareholderEquity": "-72039000", "capitalLeaseObligations": "130638000", "otherCurrentLiabilities": "34611000", "totalCurrentLiabilities": "155217000", "otherNonCurrentLiabilities": "19763000", "totalNonCurrentLiabilities": "881556000", "cashAndShortTermInvestments": "3137000", "commonStockSharesOutstanding": "38247289", "intangibleAssetsExcludingGoodwill": "61638000", "cashAndCashEquivalentsAtCarryingValue": "3137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41833000", "profitLoss": "None", "dividendPayout": "80291000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1744000", "operatingCashflow": "91496000", "capitalExpenditures": "35729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160181000", "cashflowFromInvestment": "68441000", "stockBasedCompensation": "1854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3662534000, "cost_of_revenue": 3326314000, "gross_profit": 336220000, "research_and_development": null, "selling_general_admin": 27988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98226000, "depreciation_amortisation": 89587000, "ebitda": 187813000, "interest_expense": 48140000, "interest_income": null, "other_non_operating": null, "pretax_income": 50086000, "tax_provision": 8253000, "effective_tax_rate": null, "net_income": 41833000, "net_income_continuing_ops": 41833000, "net_income_to_common": 41833000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3137000, "short_term_investments": null, "net_receivables": 28566000, "inventory": 59610000, "other_current_assets": null, "total_current_assets": 111081000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 61638000, "goodwill_and_intangibles": 161047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 853653000, "total_assets": 964734000, "short_term_debt": 38180000, "accounts_payable": 63413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155217000, "long_term_debt": 685996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 881556000, "total_liabilities": 1036773000, "total_debt": 724176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -72039000, "shares_outstanding": 38247289, "operating_cash_flow": 91496000, "stock_based_compensation": 1854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 68441000, "dividends_paid": 80291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160181000, "free_cash_flow": 127225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98226000", "ebitda": "187813000", "netIncome": "41833000", "grossProfit": "336220000", "depreciation": "None", "totalRevenue": "3662534000", "costOfRevenue": "3326314000", "interestIncome": "None", "incomeBeforeTax": "50086000", "interestExpense": "48140000", "operatingIncome": "206220000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8253000", "reportedCurrency": "USD", "netInterestIncome": "-48140000", "nonInterestIncome": "None", "operatingExpenses": "130000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3326314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89587000", "sellingGeneralAndAdministrative": "27988000", "netIncomeFromContinuingOperations": "41833000" }, "balance": { "goodwill": "99409000", "inventory": "59610000", "commonStock": "-101280000", "currentDebt": "None", "investments": "None", "totalAssets": "964734000", "longTermDebt": "685996000", "shortTermDebt": "38180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61638000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1036773000", "otherCurrentAssets": "19768000", "totalCurrentAssets": "111081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853653000", "currentAccountsPayable": "63413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907901000", "totalShareholderEquity": "-72039000", "capitalLeaseObligations": "130638000", "otherCurrentLiabilities": "34611000", "totalCurrentLiabilities": "155217000", "otherNonCurrentLiabilities": "19763000", "totalNonCurrentLiabilities": "881556000", "cashAndShortTermInvestments": "3137000", "commonStockSharesOutstanding": "38247289", "intangibleAssetsExcludingGoodwill": "61638000", "cashAndCashEquivalentsAtCarryingValue": "3137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41833000", "profitLoss": "None", "dividendPayout": "80291000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1744000", "operatingCashflow": "91496000", "capitalExpenditures": "35729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160181000", "cashflowFromInvestment": "68441000", "stockBasedCompensation": "1854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 4098288000, "cost_of_revenue": 3699969000, "gross_profit": 398319000, "ebit": 71340000, "ebitda": 147323000, "pretax_income": 19020000, "tax_provision": -3433000, "net_income": 19892000, "net_income_to_common": 19892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3381000, "total_current_assets": 118830000, "total_assets": 1114725000, "short_term_debt": 38331000, "long_term_debt": 759262000, "total_debt": 797593000, "total_liabilities": 1139508000, "total_equity": -24783000, "shares_outstanding": 38172000, "goodwill_and_intangibles": 176651000 }, "cash_flow": { "operating_cash_flow": 87782000, "capital_expenditure": 26318000, "free_cash_flow": 114100000, "dividends_paid": 79854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233580, "ticker_id": 637, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71340000", "ebitda": "147323000", "netIncome": "19892000", "grossProfit": "398319000", "depreciation": "None", "totalRevenue": "4098288000", "costOfRevenue": "3699969000", "interestIncome": "None", "incomeBeforeTax": "19020000", "interestExpense": "52320000", "operatingIncome": "70560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3433000", "reportedCurrency": "USD", "netInterestIncome": "-52320000", "nonInterestIncome": "None", "operatingExpenses": "327759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3699969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75983000", "sellingGeneralAndAdministrative": "46196000", "netIncomeFromContinuingOperations": "22453000" }, "balance": { "goodwill": "99409000", "inventory": "63169000", "commonStock": "-61371000", "currentDebt": "None", "investments": "None", "totalAssets": "1114725000", "longTermDebt": "759262000", "shortTermDebt": "38331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77242000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1139508000", "otherCurrentAssets": "19243000", "totalCurrentAssets": "118830000", "currentLongTermDebt": "3266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "995894999", "currentAccountsPayable": "81715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "908559000", "totalShareholderEquity": "-24783000", "capitalLeaseObligations": "149297000", "otherCurrentLiabilities": "42800000", "totalCurrentLiabilities": "162846000", "otherNonCurrentLiabilities": "20759000", "totalNonCurrentLiabilities": "976662000", "cashAndShortTermInvestments": "3381000", "commonStockSharesOutstanding": "38172000", "intangibleAssetsExcludingGoodwill": "77242000", "cashAndCashEquivalentsAtCarryingValue": "3381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22453000", "profitLoss": "None", "dividendPayout": "79854000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2674000", "operatingCashflow": "87782000", "capitalExpenditures": "26318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73082000", "cashflowFromInvestment": "-16309000", "stockBasedCompensation": "1508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4098288000, "cost_of_revenue": 3699969000, "gross_profit": 398319000, "research_and_development": null, "selling_general_admin": 46196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71340000, "depreciation_amortisation": 75983000, "ebitda": 147323000, "interest_expense": 52320000, "interest_income": null, "other_non_operating": null, "pretax_income": 19020000, "tax_provision": -3433000, "effective_tax_rate": null, "net_income": 19892000, "net_income_continuing_ops": 22453000, "net_income_to_common": 19892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3381000, "short_term_investments": null, "net_receivables": 33037000, "inventory": 63169000, "other_current_assets": null, "total_current_assets": 118830000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 77242000, "goodwill_and_intangibles": 176651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 995894999, "total_assets": 1114725000, "short_term_debt": 38331000, "accounts_payable": 81715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162846000, "long_term_debt": 759262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 976662000, "total_liabilities": 1139508000, "total_debt": 797593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -24783000, "shares_outstanding": 38172000, "operating_cash_flow": 87782000, "stock_based_compensation": 1508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26318000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16309000, "dividends_paid": 79854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73082000, "free_cash_flow": 114100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71340000", "ebitda": "147323000", "netIncome": "19892000", "grossProfit": "398319000", "depreciation": "None", "totalRevenue": "4098288000", "costOfRevenue": "3699969000", "interestIncome": "None", "incomeBeforeTax": "19020000", "interestExpense": "52320000", "operatingIncome": "70560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3433000", "reportedCurrency": "USD", "netInterestIncome": "-52320000", "nonInterestIncome": "None", "operatingExpenses": "327759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3699969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75983000", "sellingGeneralAndAdministrative": "46196000", "netIncomeFromContinuingOperations": "22453000" }, "balance": { "goodwill": "99409000", "inventory": "63169000", "commonStock": "-61371000", "currentDebt": "None", "investments": "None", "totalAssets": "1114725000", "longTermDebt": "759262000", "shortTermDebt": "38331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77242000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1139508000", "otherCurrentAssets": "19243000", "totalCurrentAssets": "118830000", "currentLongTermDebt": "3266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "995894999", "currentAccountsPayable": "81715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "908559000", "totalShareholderEquity": "-24783000", "capitalLeaseObligations": "149297000", "otherCurrentLiabilities": "42800000", "totalCurrentLiabilities": "162846000", "otherNonCurrentLiabilities": "20759000", "totalNonCurrentLiabilities": "976662000", "cashAndShortTermInvestments": "3381000", "commonStockSharesOutstanding": "38172000", "intangibleAssetsExcludingGoodwill": "77242000", "cashAndCashEquivalentsAtCarryingValue": "3381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22453000", "profitLoss": "None", "dividendPayout": "79854000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2674000", "operatingCashflow": "87782000", "capitalExpenditures": "26318000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73082000", "cashflowFromInvestment": "-16309000", "stockBasedCompensation": "1508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75983000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 4386263000, "cost_of_revenue": 4003995000, "gross_profit": 382268000, "ebit": 88860000, "ebitda": 166018000, "pretax_income": 45117000, "tax_provision": 2525000, "net_income": 40104000, "net_income_to_common": 40104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4990000, "total_current_assets": 108522000, "total_assets": 1181682000, "short_term_debt": 37870000, "long_term_debt": 745899000, "total_debt": 783769000, "total_liabilities": 1178675000, "total_equity": 3007000, "shares_outstanding": 38119461, "goodwill_and_intangibles": 194670000 }, "cash_flow": { "operating_cash_flow": 117083000, "capital_expenditure": 34628000, "free_cash_flow": 151711000, "dividends_paid": 79712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233585, "ticker_id": 637, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88860000", "ebitda": "166018000", "netIncome": "40104000", "grossProfit": "382268000", "depreciation": "None", "totalRevenue": "4386263000", "costOfRevenue": "4003995000", "interestIncome": "None", "incomeBeforeTax": "45117000", "interestExpense": "43743000", "operatingIncome": "88070000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2525000", "reportedCurrency": "USD", "netInterestIncome": "-43021000", "nonInterestIncome": "None", "operatingExpenses": "294198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4003995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77158000", "sellingGeneralAndAdministrative": "42491000", "netIncomeFromContinuingOperations": "42939000" }, "balance": { "goodwill": "99409000", "inventory": "52344000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1181682000", "longTermDebt": "745899000", "shortTermDebt": "37870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95261000", "reportedCurrency": "USD", "retainedEarnings": "-25352000", "totalLiabilities": "1178675000", "otherCurrentAssets": "9845000", "totalCurrentAssets": "108522000", "currentLongTermDebt": "3083000", "longTermInvestments": "None", "shortTermInvestments": "9321000", "currentNetReceivables": "31622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073160000", "currentAccountsPayable": "79166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910473000", "totalShareholderEquity": "3007000", "capitalLeaseObligations": "164574000", "otherCurrentLiabilities": "23674000", "totalCurrentLiabilities": "161096000", "otherNonCurrentLiabilities": "21101000", "totalNonCurrentLiabilities": "1017579000", "cashAndShortTermInvestments": "4990000", "commonStockSharesOutstanding": "38119461", "intangibleAssetsExcludingGoodwill": "95261000", "cashAndCashEquivalentsAtCarryingValue": "4990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42592000", "profitLoss": "None", "dividendPayout": "79712000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5037000", "operatingCashflow": "117083000", "capitalExpenditures": "34628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99966000", "cashflowFromInvestment": "-28181000", "stockBasedCompensation": "3031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4386263000, "cost_of_revenue": 4003995000, "gross_profit": 382268000, "research_and_development": null, "selling_general_admin": 42491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88860000, "depreciation_amortisation": 77158000, "ebitda": 166018000, "interest_expense": 43743000, "interest_income": null, "other_non_operating": null, "pretax_income": 45117000, "tax_provision": 2525000, "effective_tax_rate": null, "net_income": 40104000, "net_income_continuing_ops": 42939000, "net_income_to_common": 40104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4990000, "short_term_investments": 9321000, "net_receivables": 31622000, "inventory": 52344000, "other_current_assets": null, "total_current_assets": 108522000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 95261000, "goodwill_and_intangibles": 194670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073160000, "total_assets": 1181682000, "short_term_debt": 37870000, "accounts_payable": 79166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161096000, "long_term_debt": 745899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017579000, "total_liabilities": 1178675000, "total_debt": 783769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25352000, "total_equity": 3007000, "shares_outstanding": 38119461, "operating_cash_flow": 117083000, "stock_based_compensation": 3031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28181000, "dividends_paid": 79712000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99966000, "free_cash_flow": 151711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88860000", "ebitda": "166018000", "netIncome": "40104000", "grossProfit": "382268000", "depreciation": "None", "totalRevenue": "4386263000", "costOfRevenue": "4003995000", "interestIncome": "None", "incomeBeforeTax": "45117000", "interestExpense": "43743000", "operatingIncome": "88070000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2525000", "reportedCurrency": "USD", "netInterestIncome": "-43021000", "nonInterestIncome": "None", "operatingExpenses": "294198000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4003995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77158000", "sellingGeneralAndAdministrative": "42491000", "netIncomeFromContinuingOperations": "42939000" }, "balance": { "goodwill": "99409000", "inventory": "52344000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1181682000", "longTermDebt": "745899000", "shortTermDebt": "37870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95261000", "reportedCurrency": "USD", "retainedEarnings": "-25352000", "totalLiabilities": "1178675000", "otherCurrentAssets": "9845000", "totalCurrentAssets": "108522000", "currentLongTermDebt": "3083000", "longTermInvestments": "None", "shortTermInvestments": "9321000", "currentNetReceivables": "31622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073160000", "currentAccountsPayable": "79166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910473000", "totalShareholderEquity": "3007000", "capitalLeaseObligations": "164574000", "otherCurrentLiabilities": "23674000", "totalCurrentLiabilities": "161096000", "otherNonCurrentLiabilities": "21101000", "totalNonCurrentLiabilities": "1017579000", "cashAndShortTermInvestments": "4990000", "commonStockSharesOutstanding": "38119461", "intangibleAssetsExcludingGoodwill": "95261000", "cashAndCashEquivalentsAtCarryingValue": "4990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42592000", "profitLoss": "None", "dividendPayout": "79712000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-5037000", "operatingCashflow": "117083000", "capitalExpenditures": "34628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99966000", "cashflowFromInvestment": "-28181000", "stockBasedCompensation": "3031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79712000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 4967424000, "cost_of_revenue": 4591653000, "gross_profit": 375771000, "ebit": 96510000, "ebitda": 177135000, "pretax_income": 64410000, "tax_provision": 714000, "net_income": 61970000, "net_income_to_common": 61970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16053999, "total_current_assets": 118406000, "total_assets": 1257377000, "short_term_debt": 46496000, "long_term_debt": 750574000, "total_debt": 797070000, "total_liabilities": 1178244000, "total_equity": 79133000, "shares_outstanding": 38059774, "goodwill_and_intangibles": 213328000 }, "cash_flow": { "operating_cash_flow": 161317000, "capital_expenditure": 30351000, "free_cash_flow": 191668000, "dividends_paid": 79625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233590, "ticker_id": 637, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96510000", "ebitda": "177135000", "netIncome": "61970000", "grossProfit": "375771000", "depreciation": "None", "totalRevenue": "4967424000", "costOfRevenue": "4591653000", "interestIncome": "None", "incomeBeforeTax": "64410000", "interestExpense": "32100000", "operatingIncome": "96006000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "714000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "279765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4591653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80625000", "sellingGeneralAndAdministrative": "40829000", "netIncomeFromContinuingOperations": "63696000" }, "balance": { "goodwill": "99409000", "inventory": "47307000", "commonStock": "36508000", "currentDebt": "None", "investments": "None", "totalAssets": "1257377000", "longTermDebt": "750574000", "shortTermDebt": "46496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "113919000", "reportedCurrency": "USD", "retainedEarnings": "-46195000", "totalLiabilities": "1178244000", "otherCurrentAssets": "19377000", "totalCurrentAssets": "118406000", "currentLongTermDebt": "11151000", "longTermInvestments": "None", "shortTermInvestments": "13827000", "currentNetReceivables": "35668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138971000", "currentAccountsPayable": "84846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "893321000", "shortLongTermDebtTotal": "943354000", "totalShareholderEquity": "79133000", "capitalLeaseObligations": "184519000", "otherCurrentLiabilities": "43957000", "totalCurrentLiabilities": "175299000", "otherNonCurrentLiabilities": "21318000", "totalNonCurrentLiabilities": "1002944999", "cashAndShortTermInvestments": "16053999", "commonStockSharesOutstanding": "38059774", "intangibleAssetsExcludingGoodwill": "113919000", "cashAndCashEquivalentsAtCarryingValue": "16053999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63696000", "profitLoss": "None", "dividendPayout": "79625000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "161317000", "capitalExpenditures": "30351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106513000", "cashflowFromInvestment": "-46398000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4967424000, "cost_of_revenue": 4591653000, "gross_profit": 375771000, "research_and_development": null, "selling_general_admin": 40829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96510000, "depreciation_amortisation": 80625000, "ebitda": 177135000, "interest_expense": 32100000, "interest_income": null, "other_non_operating": null, "pretax_income": 64410000, "tax_provision": 714000, "effective_tax_rate": null, "net_income": 61970000, "net_income_continuing_ops": 63696000, "net_income_to_common": 61970000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16053999, "short_term_investments": 13827000, "net_receivables": 35668000, "inventory": 47307000, "other_current_assets": null, "total_current_assets": 118406000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 113919000, "goodwill_and_intangibles": 213328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1138971000, "total_assets": 1257377000, "short_term_debt": 46496000, "accounts_payable": 84846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175299000, "long_term_debt": 750574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1002944999, "total_liabilities": 1178244000, "total_debt": 797070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46195000, "total_equity": 79133000, "shares_outstanding": 38059774, "operating_cash_flow": 161317000, "stock_based_compensation": 2294000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46398000, "dividends_paid": 79625000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106513000, "free_cash_flow": 191668000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96510000", "ebitda": "177135000", "netIncome": "61970000", "grossProfit": "375771000", "depreciation": "None", "totalRevenue": "4967424000", "costOfRevenue": "4591653000", "interestIncome": "None", "incomeBeforeTax": "64410000", "interestExpense": "32100000", "operatingIncome": "96006000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "714000", "reportedCurrency": "USD", "netInterestIncome": "-32100000", "nonInterestIncome": "None", "operatingExpenses": "279765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4591653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80625000", "sellingGeneralAndAdministrative": "40829000", "netIncomeFromContinuingOperations": "63696000" }, "balance": { "goodwill": "99409000", "inventory": "47307000", "commonStock": "36508000", "currentDebt": "None", "investments": "None", "totalAssets": "1257377000", "longTermDebt": "750574000", "shortTermDebt": "46496000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "113919000", "reportedCurrency": "USD", "retainedEarnings": "-46195000", "totalLiabilities": "1178244000", "otherCurrentAssets": "19377000", "totalCurrentAssets": "118406000", "currentLongTermDebt": "11151000", "longTermInvestments": "None", "shortTermInvestments": "13827000", "currentNetReceivables": "35668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1138971000", "currentAccountsPayable": "84846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "893321000", "shortLongTermDebtTotal": "943354000", "totalShareholderEquity": "79133000", "capitalLeaseObligations": "184519000", "otherCurrentLiabilities": "43957000", "totalCurrentLiabilities": "175299000", "otherNonCurrentLiabilities": "21318000", "totalNonCurrentLiabilities": "1002944999", "cashAndShortTermInvestments": "16053999", "commonStockSharesOutstanding": "38059774", "intangibleAssetsExcludingGoodwill": "113919000", "cashAndCashEquivalentsAtCarryingValue": "16053999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63696000", "profitLoss": "None", "dividendPayout": "79625000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-873000", "operatingCashflow": "161317000", "capitalExpenditures": "30351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106513000", "cashflowFromInvestment": "-46398000", "stockBasedCompensation": "2294000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79625000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24430000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 3579259000, "cost_of_revenue": 3302306000, "gross_profit": 276953000, "ebit": 36673000, "ebitda": 114525000, "pretax_income": 18429000, "tax_provision": -3225000, "net_income": 21654000, "net_income_to_common": 21654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7648000, "total_current_assets": 106315000, "total_assets": 1339289000, "short_term_debt": 45771000, "long_term_debt": 796554000, "total_debt": 842325000, "total_liabilities": 1282731000, "total_equity": 56558000, "shares_outstanding": 37884124, "goodwill_and_intangibles": 214651000 }, "cash_flow": { "operating_cash_flow": 95468000, "capital_expenditure": 41859000, "free_cash_flow": 137327000, "dividends_paid": 79552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233595, "ticker_id": 637, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36673000", "ebitda": "114525000", "netIncome": "21654000", "grossProfit": "276953000", "depreciation": "None", "totalRevenue": "3579259000", "costOfRevenue": "3302306000", "interestIncome": "None", "incomeBeforeTax": "18429000", "interestExpense": "18244000", "operatingIncome": "36129000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3225000", "reportedCurrency": "USD", "netInterestIncome": "-18244000", "nonInterestIncome": "None", "operatingExpenses": "240824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "544000", "costofGoodsAndServicesSold": "3302306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77852000", "sellingGeneralAndAdministrative": "44461000", "netIncomeFromContinuingOperations": "21654000" }, "balance": { "goodwill": "100464000", "inventory": "46100000", "commonStock": "53528000", "currentDebt": "None", "investments": "None", "totalAssets": "1339289000", "longTermDebt": "796554000", "shortTermDebt": "45771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "114187000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1282731000", "otherCurrentAssets": "17587000", "totalCurrentAssets": "106315000", "currentLongTermDebt": "10939000", "longTermInvestments": "None", "shortTermInvestments": "115000", "currentNetReceivables": "34980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232974000", "currentAccountsPayable": "74852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "924787000", "shortLongTermDebtTotal": "996555000", "totalShareholderEquity": "56558000", "capitalLeaseObligations": "191790000", "otherCurrentLiabilities": "43267000", "totalCurrentLiabilities": "163890000", "otherNonCurrentLiabilities": "1037353000", "totalNonCurrentLiabilities": "1118841000", "cashAndShortTermInvestments": "7648000", "commonStockSharesOutstanding": "37884124", "intangibleAssetsExcludingGoodwill": "114187000", "cashAndCashEquivalentsAtCarryingValue": "7648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21654000", "profitLoss": "None", "dividendPayout": "79552000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10307000", "operatingCashflow": "95468000", "capitalExpenditures": "41859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210357000", "cashflowFromInvestment": "-298690000", "stockBasedCompensation": "1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3579259000, "cost_of_revenue": 3302306000, "gross_profit": 276953000, "research_and_development": null, "selling_general_admin": 44461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36673000, "depreciation_amortisation": 77852000, "ebitda": 114525000, "interest_expense": 18244000, "interest_income": null, "other_non_operating": null, "pretax_income": 18429000, "tax_provision": -3225000, "effective_tax_rate": null, "net_income": 21654000, "net_income_continuing_ops": 21654000, "net_income_to_common": 21654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7648000, "short_term_investments": 115000, "net_receivables": 34980000, "inventory": 46100000, "other_current_assets": null, "total_current_assets": 106315000, "net_ppe": null, "goodwill": 100464000, "intangible_assets": 114187000, "goodwill_and_intangibles": 214651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1232974000, "total_assets": 1339289000, "short_term_debt": 45771000, "accounts_payable": 74852000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163890000, "long_term_debt": 796554000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1118841000, "total_liabilities": 1282731000, "total_debt": 842325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 56558000, "shares_outstanding": 37884124, "operating_cash_flow": 95468000, "stock_based_compensation": 1311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298690000, "dividends_paid": 79552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210357000, "free_cash_flow": 137327000, "net_change_in_cash": 7135000 }, "raw_data": { "income": { "ebit": "36673000", "ebitda": "114525000", "netIncome": "21654000", "grossProfit": "276953000", "depreciation": "None", "totalRevenue": "3579259000", "costOfRevenue": "3302306000", "interestIncome": "None", "incomeBeforeTax": "18429000", "interestExpense": "18244000", "operatingIncome": "36129000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-3225000", "reportedCurrency": "USD", "netInterestIncome": "-18244000", "nonInterestIncome": "None", "operatingExpenses": "240824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "544000", "costofGoodsAndServicesSold": "3302306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77852000", "sellingGeneralAndAdministrative": "44461000", "netIncomeFromContinuingOperations": "21654000" }, "balance": { "goodwill": "100464000", "inventory": "46100000", "commonStock": "53528000", "currentDebt": "None", "investments": "None", "totalAssets": "1339289000", "longTermDebt": "796554000", "shortTermDebt": "45771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "114187000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1282731000", "otherCurrentAssets": "17587000", "totalCurrentAssets": "106315000", "currentLongTermDebt": "10939000", "longTermInvestments": "None", "shortTermInvestments": "115000", "currentNetReceivables": "34980000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232974000", "currentAccountsPayable": "74852000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "924787000", "shortLongTermDebtTotal": "996555000", "totalShareholderEquity": "56558000", "capitalLeaseObligations": "191790000", "otherCurrentLiabilities": "43267000", "totalCurrentLiabilities": "163890000", "otherNonCurrentLiabilities": "1037353000", "totalNonCurrentLiabilities": "1118841000", "cashAndShortTermInvestments": "7648000", "commonStockSharesOutstanding": "37884124", "intangibleAssetsExcludingGoodwill": "114187000", "cashAndCashEquivalentsAtCarryingValue": "7648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21654000", "profitLoss": "None", "dividendPayout": "79552000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10307000", "operatingCashflow": "95468000", "capitalExpenditures": "41859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "210357000", "cashflowFromInvestment": "-298690000", "stockBasedCompensation": "1311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77852000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1932323000, "cost_of_revenue": 1720196000, "gross_profit": 212127000, "ebit": 116095000, "ebitda": 184837000, "pretax_income": 99508000, "tax_provision": -7948000, "net_income": 107456000, "net_income_to_common": 107456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 513000, "total_current_assets": 74821000, "total_assets": 1081993000, "short_term_debt": 34589000, "long_term_debt": 509923000, "total_debt": 544512000, "total_liabilities": 972325000, "total_equity": 109668000, "shares_outstanding": 37369487, "goodwill_and_intangibles": 181676000 }, "cash_flow": { "operating_cash_flow": 104484000, "capital_expenditure": 37057000, "free_cash_flow": 141541000, "dividends_paid": 77751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233600, "ticker_id": 637, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116095000", "ebitda": "184837000", "netIncome": "107456000", "grossProfit": "212127000", "depreciation": "None", "totalRevenue": "1932323000", "costOfRevenue": "1720196000", "interestIncome": "None", "incomeBeforeTax": "99508000", "interestExpense": "16587000", "operatingIncome": "115592000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7948000", "reportedCurrency": "USD", "netInterestIncome": "-16587000", "nonInterestIncome": "None", "operatingExpenses": "96535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "503000", "costofGoodsAndServicesSold": "1720196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68742000", "sellingGeneralAndAdministrative": "20991000", "netIncomeFromContinuingOperations": "107456000" }, "balance": { "goodwill": "88764000", "inventory": "23253000", "commonStock": "112124000", "currentDebt": "None", "investments": "None", "totalAssets": "1081993000", "longTermDebt": "509923000", "shortTermDebt": "34589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "92912000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "972325000", "otherCurrentAssets": "20305000", "totalCurrentAssets": "74821000", "currentLongTermDebt": "2631000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007171999", "currentAccountsPayable": "69357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "570856000", "shortLongTermDebtTotal": "703268000", "totalShareholderEquity": "109668000", "capitalLeaseObligations": "193345000", "otherCurrentLiabilities": "43002000", "totalCurrentLiabilities": "146948000", "otherNonCurrentLiabilities": "742704000", "totalNonCurrentLiabilities": "825377000", "cashAndShortTermInvestments": "513000", "commonStockSharesOutstanding": "37369487", "intangibleAssetsExcludingGoodwill": "92912000", "cashAndCashEquivalentsAtCarryingValue": "513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107456000", "profitLoss": "None", "dividendPayout": "77751000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-777000", "operatingCashflow": "104484000", "capitalExpenditures": "37057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86202000", "cashflowFromInvestment": "-19549000", "stockBasedCompensation": "172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1932323000, "cost_of_revenue": 1720196000, "gross_profit": 212127000, "research_and_development": null, "selling_general_admin": 20991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116095000, "depreciation_amortisation": 68742000, "ebitda": 184837000, "interest_expense": 16587000, "interest_income": null, "other_non_operating": null, "pretax_income": 99508000, "tax_provision": -7948000, "effective_tax_rate": null, "net_income": 107456000, "net_income_continuing_ops": 107456000, "net_income_to_common": 107456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 513000, "short_term_investments": null, "net_receivables": 30750000, "inventory": 23253000, "other_current_assets": null, "total_current_assets": 74821000, "net_ppe": null, "goodwill": 88764000, "intangible_assets": 92912000, "goodwill_and_intangibles": 181676000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1007171999, "total_assets": 1081993000, "short_term_debt": 34589000, "accounts_payable": 69357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146948000, "long_term_debt": 509923000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 825377000, "total_liabilities": 972325000, "total_debt": 544512000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 109668000, "shares_outstanding": 37369487, "operating_cash_flow": 104484000, "stock_based_compensation": 172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19549000, "dividends_paid": 77751000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86202000, "free_cash_flow": 141541000, "net_change_in_cash": -1267000 }, "raw_data": { "income": { "ebit": "116095000", "ebitda": "184837000", "netIncome": "107456000", "grossProfit": "212127000", "depreciation": "None", "totalRevenue": "1932323000", "costOfRevenue": "1720196000", "interestIncome": "None", "incomeBeforeTax": "99508000", "interestExpense": "16587000", "operatingIncome": "115592000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-7948000", "reportedCurrency": "USD", "netInterestIncome": "-16587000", "nonInterestIncome": "None", "operatingExpenses": "96535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "503000", "costofGoodsAndServicesSold": "1720196000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68742000", "sellingGeneralAndAdministrative": "20991000", "netIncomeFromContinuingOperations": "107456000" }, "balance": { "goodwill": "88764000", "inventory": "23253000", "commonStock": "112124000", "currentDebt": "None", "investments": "None", "totalAssets": "1081993000", "longTermDebt": "509923000", "shortTermDebt": "34589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "92912000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "972325000", "otherCurrentAssets": "20305000", "totalCurrentAssets": "74821000", "currentLongTermDebt": "2631000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007171999", "currentAccountsPayable": "69357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "570856000", "shortLongTermDebtTotal": "703268000", "totalShareholderEquity": "109668000", "capitalLeaseObligations": "193345000", "otherCurrentLiabilities": "43002000", "totalCurrentLiabilities": "146948000", "otherNonCurrentLiabilities": "742704000", "totalNonCurrentLiabilities": "825377000", "cashAndShortTermInvestments": "513000", "commonStockSharesOutstanding": "37369487", "intangibleAssetsExcludingGoodwill": "92912000", "cashAndCashEquivalentsAtCarryingValue": "513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107456000", "profitLoss": "None", "dividendPayout": "77751000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-777000", "operatingCashflow": "104484000", "capitalExpenditures": "37057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86202000", "cashflowFromInvestment": "-19549000", "stockBasedCompensation": "172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77751000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1267000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 2149429000, "cost_of_revenue": 1994792000, "gross_profit": 154637000, "ebit": 43846000, "ebitda": 98878000, "pretax_income": 16846000, "tax_provision": -1230000, "net_income": 18076000, "net_income_to_common": 18076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1780000, "total_current_assets": 69386000, "total_assets": 956752000, "short_term_debt": 25956000, "long_term_debt": 534859000, "total_debt": 560815000, "total_liabilities": 878355000, "total_equity": 78397000, "shares_outstanding": 34454369, "goodwill_and_intangibles": 133760000 }, "cash_flow": { "operating_cash_flow": 72327000, "capital_expenditure": 24611000, "free_cash_flow": 96938000, "dividends_paid": 72341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233605, "ticker_id": 637, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43846000", "ebitda": "98878000", "netIncome": "18076000", "grossProfit": "154637000", "depreciation": "None", "totalRevenue": "2149429000", "costOfRevenue": "1994792000", "interestIncome": "27000000", "incomeBeforeTax": "16846000", "interestExpense": "27000000", "operatingIncome": "43322000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1230000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "111315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "524000", "costofGoodsAndServicesSold": "1994792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55032000", "sellingGeneralAndAdministrative": "16849000", "netIncomeFromContinuingOperations": "18076000" }, "balance": { "goodwill": "88764000", "inventory": "6230000", "commonStock": "78397000", "currentDebt": "None", "investments": "None", "totalAssets": "956752000", "longTermDebt": "534859000", "shortTermDebt": "25956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "44996000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "878355000", "otherCurrentAssets": "16926000", "totalCurrentAssets": "69386000", "currentLongTermDebt": "2471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887366000", "currentAccountsPayable": "57823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565916000", "shortLongTermDebtTotal": "660872000", "totalShareholderEquity": "78397000", "capitalLeaseObligations": "123542000", "otherCurrentLiabilities": "28857000", "totalCurrentLiabilities": "112636000", "otherNonCurrentLiabilities": "694854000", "totalNonCurrentLiabilities": "765719000", "cashAndShortTermInvestments": "1780000", "commonStockSharesOutstanding": "34454369", "intangibleAssetsExcludingGoodwill": "44996000", "cashAndCashEquivalentsAtCarryingValue": "1780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18076000", "profitLoss": "None", "dividendPayout": "72341000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7244000", "operatingCashflow": "72327000", "capitalExpenditures": "24611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58229000", "cashflowFromInvestment": "-15509000", "stockBasedCompensation": "1246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2149429000, "cost_of_revenue": 1994792000, "gross_profit": 154637000, "research_and_development": null, "selling_general_admin": 16849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43846000, "depreciation_amortisation": 55032000, "ebitda": 98878000, "interest_expense": 27000000, "interest_income": null, "other_non_operating": null, "pretax_income": 16846000, "tax_provision": -1230000, "effective_tax_rate": null, "net_income": 18076000, "net_income_continuing_ops": 18076000, "net_income_to_common": 18076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1780000, "short_term_investments": null, "net_receivables": 44450000, "inventory": 6230000, "other_current_assets": null, "total_current_assets": 69386000, "net_ppe": null, "goodwill": 88764000, "intangible_assets": 44996000, "goodwill_and_intangibles": 133760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 887366000, "total_assets": 956752000, "short_term_debt": 25956000, "accounts_payable": 57823000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112636000, "long_term_debt": 534859000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 765719000, "total_liabilities": 878355000, "total_debt": 560815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 78397000, "shares_outstanding": 34454369, "operating_cash_flow": 72327000, "stock_based_compensation": 1246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15509000, "dividends_paid": 72341000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58229000, "free_cash_flow": 96938000, "net_change_in_cash": -1411000 }, "raw_data": { "income": { "ebit": "43846000", "ebitda": "98878000", "netIncome": "18076000", "grossProfit": "154637000", "depreciation": "None", "totalRevenue": "2149429000", "costOfRevenue": "1994792000", "interestIncome": "27000000", "incomeBeforeTax": "16846000", "interestExpense": "27000000", "operatingIncome": "43322000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-1230000", "reportedCurrency": "USD", "netInterestIncome": "-27000000", "nonInterestIncome": "None", "operatingExpenses": "111315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "524000", "costofGoodsAndServicesSold": "1994792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55032000", "sellingGeneralAndAdministrative": "16849000", "netIncomeFromContinuingOperations": "18076000" }, "balance": { "goodwill": "88764000", "inventory": "6230000", "commonStock": "78397000", "currentDebt": "None", "investments": "None", "totalAssets": "956752000", "longTermDebt": "534859000", "shortTermDebt": "25956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "44996000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "878355000", "otherCurrentAssets": "16926000", "totalCurrentAssets": "69386000", "currentLongTermDebt": "2471000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887366000", "currentAccountsPayable": "57823000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "565916000", "shortLongTermDebtTotal": "660872000", "totalShareholderEquity": "78397000", "capitalLeaseObligations": "123542000", "otherCurrentLiabilities": "28857000", "totalCurrentLiabilities": "112636000", "otherNonCurrentLiabilities": "694854000", "totalNonCurrentLiabilities": "765719000", "cashAndShortTermInvestments": "1780000", "commonStockSharesOutstanding": "34454369", "intangibleAssetsExcludingGoodwill": "44996000", "cashAndCashEquivalentsAtCarryingValue": "1780000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18076000", "profitLoss": "None", "dividendPayout": "72341000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7244000", "operatingCashflow": "72327000", "capitalExpenditures": "24611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58229000", "cashflowFromInvestment": "-15509000", "stockBasedCompensation": "1246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "72341000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 2445917000, "cost_of_revenue": 2273122000, "gross_profit": 172795000, "ebit": 35385000, "ebitda": 101913000, "pretax_income": 2513000, "tax_provision": -2733000, "net_income": 5251000, "net_income_to_common": 5251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3191000, "total_current_assets": 50862000, "total_assets": 866922000, "short_term_debt": 3462000, "long_term_debt": 519276000, "total_debt": 522738000, "total_liabilities": 755989000, "total_equity": 110933000, "shares_outstanding": 34345298, "goodwill_and_intangibles": 147827000 }, "cash_flow": { "operating_cash_flow": 89752000, "capital_expenditure": 13717000, "free_cash_flow": 103469000, "dividends_paid": 75562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233610, "ticker_id": 637, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35385000", "ebitda": "101913000", "netIncome": "5251000", "grossProfit": "172795000", "depreciation": "None", "totalRevenue": "2445917000", "costOfRevenue": "2273122000", "interestIncome": "32872000", "incomeBeforeTax": "2513000", "interestExpense": "32872000", "operatingIncome": "35012000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2733000", "reportedCurrency": "USD", "netInterestIncome": "-32872000", "nonInterestIncome": "None", "operatingExpenses": "146434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "373000", "costofGoodsAndServicesSold": "2273122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66528000", "sellingGeneralAndAdministrative": "17966000", "netIncomeFromContinuingOperations": "5246000" }, "balance": { "goodwill": "88764000", "inventory": "14083000", "commonStock": "110933000", "currentDebt": "None", "investments": "None", "totalAssets": "866922000", "longTermDebt": "519276000", "shortTermDebt": "3462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59063000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "755989000", "otherCurrentAssets": "7731000", "totalCurrentAssets": "50862000", "currentLongTermDebt": "2296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816060000", "currentAccountsPayable": "36932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647413000", "shortLongTermDebtTotal": "596885000", "totalShareholderEquity": "110933000", "capitalLeaseObligations": "75313000", "otherCurrentLiabilities": "29910000", "totalCurrentLiabilities": "88448000", "otherNonCurrentLiabilities": "128336000", "totalNonCurrentLiabilities": "667541000", "cashAndShortTermInvestments": "3191000", "commonStockSharesOutstanding": "34345298", "intangibleAssetsExcludingGoodwill": "59063000", "cashAndCashEquivalentsAtCarryingValue": "3191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5246000", "profitLoss": "None", "dividendPayout": "75562000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "362000", "operatingCashflow": "89752000", "capitalExpenditures": "13717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83678000", "cashflowFromInvestment": "-6780000", "stockBasedCompensation": "481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "121801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2445917000, "cost_of_revenue": 2273122000, "gross_profit": 172795000, "research_and_development": 0, "selling_general_admin": 17966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35385000, "depreciation_amortisation": 66528000, "ebitda": 101913000, "interest_expense": 32872000, "interest_income": null, "other_non_operating": null, "pretax_income": 2513000, "tax_provision": -2733000, "effective_tax_rate": null, "net_income": 5251000, "net_income_continuing_ops": 5246000, "net_income_to_common": 5251000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3191000, "short_term_investments": null, "net_receivables": 25857000, "inventory": 14083000, "other_current_assets": null, "total_current_assets": 50862000, "net_ppe": null, "goodwill": 88764000, "intangible_assets": 59063000, "goodwill_and_intangibles": 147827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 816060000, "total_assets": 866922000, "short_term_debt": 3462000, "accounts_payable": 36932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88448000, "long_term_debt": 519276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 667541000, "total_liabilities": 755989000, "total_debt": 522738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 110933000, "shares_outstanding": 34345298, "operating_cash_flow": 89752000, "stock_based_compensation": 481000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13717000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6780000, "dividends_paid": 75562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83678000, "free_cash_flow": 103469000, "net_change_in_cash": -706000 }, "raw_data": { "income": { "ebit": "35385000", "ebitda": "101913000", "netIncome": "5251000", "grossProfit": "172795000", "depreciation": "None", "totalRevenue": "2445917000", "costOfRevenue": "2273122000", "interestIncome": "32872000", "incomeBeforeTax": "2513000", "interestExpense": "32872000", "operatingIncome": "35012000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2733000", "reportedCurrency": "USD", "netInterestIncome": "-32872000", "nonInterestIncome": "None", "operatingExpenses": "146434000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "373000", "costofGoodsAndServicesSold": "2273122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66528000", "sellingGeneralAndAdministrative": "17966000", "netIncomeFromContinuingOperations": "5246000" }, "balance": { "goodwill": "88764000", "inventory": "14083000", "commonStock": "110933000", "currentDebt": "None", "investments": "None", "totalAssets": "866922000", "longTermDebt": "519276000", "shortTermDebt": "3462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59063000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "755989000", "otherCurrentAssets": "7731000", "totalCurrentAssets": "50862000", "currentLongTermDebt": "2296000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "816060000", "currentAccountsPayable": "36932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "647413000", "shortLongTermDebtTotal": "596885000", "totalShareholderEquity": "110933000", "capitalLeaseObligations": "75313000", "otherCurrentLiabilities": "29910000", "totalCurrentLiabilities": "88448000", "otherNonCurrentLiabilities": "128336000", "totalNonCurrentLiabilities": "667541000", "cashAndShortTermInvestments": "3191000", "commonStockSharesOutstanding": "34345298", "intangibleAssetsExcludingGoodwill": "59063000", "cashAndCashEquivalentsAtCarryingValue": "3191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5246000", "profitLoss": "None", "dividendPayout": "75562000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "362000", "operatingCashflow": "89752000", "capitalExpenditures": "13717000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83678000", "cashflowFromInvestment": "-6780000", "stockBasedCompensation": "481000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "75562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-706000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "121801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66549000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 841830000, "cost_of_revenue": 759769000, "gross_profit": 82061000, "ebit": 49334000, "ebitda": 64896000, "pretax_income": 13157000, "tax_provision": 2498000, "net_income": 10659000, "net_income_to_common": 10659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7349000, "total_current_assets": 125268000, "total_assets": 1002799000, "short_term_debt": 35136000, "long_term_debt": 676185000, "total_debt": 711321000, "total_liabilities": 1081249000, "total_equity": -78450000, "shares_outstanding": 38301882, "goodwill_and_intangibles": 157397000 }, "cash_flow": { "operating_cash_flow": 27877000, "capital_expenditure": 3425000, "free_cash_flow": 31302000, "dividends_paid": 20090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233573, "ticker_id": 637, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49334000", "ebitda": "64896000", "netIncome": "10659000", "grossProfit": "82061000", "depreciation": "None", "totalRevenue": "841830000", "costOfRevenue": "759769000", "interestIncome": "None", "incomeBeforeTax": "13157000", "interestExpense": "10750000", "operatingIncome": "49334000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2498000", "reportedCurrency": "USD", "netInterestIncome": "-10750000", "nonInterestIncome": "None", "operatingExpenses": "32726999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15562000", "sellingGeneralAndAdministrative": "6491000", "netIncomeFromContinuingOperations": "10659000" }, "balance": { "goodwill": "99409000", "inventory": "65063000", "commonStock": "-111005000", "currentDebt": "None", "investments": "None", "totalAssets": "1002799000", "longTermDebt": "676185000", "shortTermDebt": "35136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "57988000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1081249000", "otherCurrentAssets": "20912000", "totalCurrentAssets": "125268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "877531000", "currentAccountsPayable": "84593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847481000", "totalShareholderEquity": "-78450000", "capitalLeaseObligations": "171296000", "otherCurrentLiabilities": "29027000", "totalCurrentLiabilities": "167907000", "otherNonCurrentLiabilities": "48642000", "totalNonCurrentLiabilities": "913342000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "38301882", "intangibleAssetsExcludingGoodwill": "57988000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10659000", "profitLoss": "None", "dividendPayout": "20090000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5453000", "operatingCashflow": "27877000", "capitalExpenditures": "3425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31508000", "cashflowFromInvestment": "7843000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 841830000, "cost_of_revenue": 759769000, "gross_profit": 82061000, "research_and_development": null, "selling_general_admin": 6491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49334000, "depreciation_amortisation": 15562000, "ebitda": 64896000, "interest_expense": 10750000, "interest_income": null, "other_non_operating": null, "pretax_income": 13157000, "tax_provision": 2498000, "effective_tax_rate": null, "net_income": 10659000, "net_income_continuing_ops": 10659000, "net_income_to_common": 10659000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7349000, "short_term_investments": null, "net_receivables": 31944000, "inventory": 65063000, "other_current_assets": null, "total_current_assets": 125268000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 57988000, "goodwill_and_intangibles": 157397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 877531000, "total_assets": 1002799000, "short_term_debt": 35136000, "accounts_payable": 84593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167907000, "long_term_debt": 676185000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 913342000, "total_liabilities": 1081249000, "total_debt": 711321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -78450000, "shares_outstanding": 38301882, "operating_cash_flow": 27877000, "stock_based_compensation": 201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7843000, "dividends_paid": 20090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31508000, "free_cash_flow": 31302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49334000", "ebitda": "64896000", "netIncome": "10659000", "grossProfit": "82061000", "depreciation": "None", "totalRevenue": "841830000", "costOfRevenue": "759769000", "interestIncome": "None", "incomeBeforeTax": "13157000", "interestExpense": "10750000", "operatingIncome": "49334000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2498000", "reportedCurrency": "USD", "netInterestIncome": "-10750000", "nonInterestIncome": "None", "operatingExpenses": "32726999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759769000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15562000", "sellingGeneralAndAdministrative": "6491000", "netIncomeFromContinuingOperations": "10659000" }, "balance": { "goodwill": "99409000", "inventory": "65063000", "commonStock": "-111005000", "currentDebt": "None", "investments": "None", "totalAssets": "1002799000", "longTermDebt": "676185000", "shortTermDebt": "35136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "57988000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1081249000", "otherCurrentAssets": "20912000", "totalCurrentAssets": "125268000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "877531000", "currentAccountsPayable": "84593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "847481000", "totalShareholderEquity": "-78450000", "capitalLeaseObligations": "171296000", "otherCurrentLiabilities": "29027000", "totalCurrentLiabilities": "167907000", "otherNonCurrentLiabilities": "48642000", "totalNonCurrentLiabilities": "913342000", "cashAndShortTermInvestments": "7349000", "commonStockSharesOutstanding": "38301882", "intangibleAssetsExcludingGoodwill": "57988000", "cashAndCashEquivalentsAtCarryingValue": "7349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10659000", "profitLoss": "None", "dividendPayout": "20090000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5453000", "operatingCashflow": "27877000", "capitalExpenditures": "3425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31508000", "cashflowFromInvestment": "7843000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 866287000, "cost_of_revenue": 759156000, "gross_profit": 107131000, "ebit": 26223000, "ebitda": 46139000, "pretax_income": 15282000, "tax_provision": 5090000, "net_income": 7472000, "net_income_to_common": 7472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3137000, "total_current_assets": 111081000, "total_assets": 964734000, "short_term_debt": 38180000, "long_term_debt": 685996000, "total_debt": 724176000, "total_liabilities": 1036773000, "total_equity": -72039000, "shares_outstanding": 38247289, "goodwill_and_intangibles": 161047000 }, "cash_flow": { "operating_cash_flow": 29431000, "capital_expenditure": 7072000, "free_cash_flow": 36503000, "dividends_paid": 19981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233574, "ticker_id": 637, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26223000", "ebitda": "46139000", "netIncome": "7472000", "grossProfit": "107131000", "depreciation": "None", "totalRevenue": "866287000", "costOfRevenue": "759156000", "interestIncome": "None", "incomeBeforeTax": "15282000", "interestExpense": "10941000", "operatingIncome": "22624000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5090000", "reportedCurrency": "USD", "netInterestIncome": "-10941000", "nonInterestIncome": "None", "operatingExpenses": "84507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19916000", "sellingGeneralAndAdministrative": "11967000", "netIncomeFromContinuingOperations": "10192000" }, "balance": { "goodwill": "99409000", "inventory": "59610000", "commonStock": "-101280000", "currentDebt": "None", "investments": "None", "totalAssets": "964734000", "longTermDebt": "685996000", "shortTermDebt": "38180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61638000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1036773000", "otherCurrentAssets": "19768000", "totalCurrentAssets": "111081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853653000", "currentAccountsPayable": "63413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907901000", "totalShareholderEquity": "-72039000", "capitalLeaseObligations": "130638000", "otherCurrentLiabilities": "34611000", "totalCurrentLiabilities": "155217000", "otherNonCurrentLiabilities": "19763000", "totalNonCurrentLiabilities": "881556000", "cashAndShortTermInvestments": "3137000", "commonStockSharesOutstanding": "38247289", "intangibleAssetsExcludingGoodwill": "61638000", "cashAndCashEquivalentsAtCarryingValue": "3137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10192000", "profitLoss": "None", "dividendPayout": "19981000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1357000", "operatingCashflow": "29431000", "capitalExpenditures": "7072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34278000", "cashflowFromInvestment": "2218000", "stockBasedCompensation": "501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866287000, "cost_of_revenue": 759156000, "gross_profit": 107131000, "research_and_development": null, "selling_general_admin": 11967000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26223000, "depreciation_amortisation": 19916000, "ebitda": 46139000, "interest_expense": 10941000, "interest_income": null, "other_non_operating": null, "pretax_income": 15282000, "tax_provision": 5090000, "effective_tax_rate": null, "net_income": 7472000, "net_income_continuing_ops": 10192000, "net_income_to_common": 7472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3137000, "short_term_investments": null, "net_receivables": 28566000, "inventory": 59610000, "other_current_assets": null, "total_current_assets": 111081000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 61638000, "goodwill_and_intangibles": 161047000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 853653000, "total_assets": 964734000, "short_term_debt": 38180000, "accounts_payable": 63413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155217000, "long_term_debt": 685996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 881556000, "total_liabilities": 1036773000, "total_debt": 724176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -72039000, "shares_outstanding": 38247289, "operating_cash_flow": 29431000, "stock_based_compensation": 501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7072000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2218000, "dividends_paid": 19981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34278000, "free_cash_flow": 36503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26223000", "ebitda": "46139000", "netIncome": "7472000", "grossProfit": "107131000", "depreciation": "None", "totalRevenue": "866287000", "costOfRevenue": "759156000", "interestIncome": "None", "incomeBeforeTax": "15282000", "interestExpense": "10941000", "operatingIncome": "22624000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5090000", "reportedCurrency": "USD", "netInterestIncome": "-10941000", "nonInterestIncome": "None", "operatingExpenses": "84507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19916000", "sellingGeneralAndAdministrative": "11967000", "netIncomeFromContinuingOperations": "10192000" }, "balance": { "goodwill": "99409000", "inventory": "59610000", "commonStock": "-101280000", "currentDebt": "None", "investments": "None", "totalAssets": "964734000", "longTermDebt": "685996000", "shortTermDebt": "38180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61638000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1036773000", "otherCurrentAssets": "19768000", "totalCurrentAssets": "111081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853653000", "currentAccountsPayable": "63413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "907901000", "totalShareholderEquity": "-72039000", "capitalLeaseObligations": "130638000", "otherCurrentLiabilities": "34611000", "totalCurrentLiabilities": "155217000", "otherNonCurrentLiabilities": "19763000", "totalNonCurrentLiabilities": "881556000", "cashAndShortTermInvestments": "3137000", "commonStockSharesOutstanding": "38247289", "intangibleAssetsExcludingGoodwill": "61638000", "cashAndCashEquivalentsAtCarryingValue": "3137000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10192000", "profitLoss": "None", "dividendPayout": "19981000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1357000", "operatingCashflow": "29431000", "capitalExpenditures": "7072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34278000", "cashflowFromInvestment": "2218000", "stockBasedCompensation": "501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19916000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 971847000, "cost_of_revenue": 867077000, "gross_profit": 104770000, "ebit": 29180000, "ebitda": 64113000, "pretax_income": 16453000, "tax_provision": 2865000, "net_income": 13588000, "net_income_to_common": 13588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5766000, "total_current_assets": 117356000, "total_assets": 998937000, "short_term_debt": 37622000, "long_term_debt": 700792000, "total_debt": 738414000, "total_liabilities": 1060893000, "total_equity": -61956000, "shares_outstanding": 38268579, "goodwill_and_intangibles": 164504000 }, "cash_flow": { "operating_cash_flow": 24368000, "capital_expenditure": 6699000, "free_cash_flow": 31067000, "dividends_paid": 20012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233576, "ticker_id": 637, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29180000", "ebitda": "64113000", "netIncome": "13588000", "grossProfit": "104770000", "depreciation": "None", "totalRevenue": "971847000", "costOfRevenue": "867077000", "interestIncome": "None", "incomeBeforeTax": "16453000", "interestExpense": "12727000", "operatingIncome": "28087000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2865000", "reportedCurrency": "USD", "netInterestIncome": "-11786000", "nonInterestIncome": "None", "operatingExpenses": "76683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34933000", "sellingGeneralAndAdministrative": "6496000", "netIncomeFromContinuingOperations": "13588000" }, "balance": { "goodwill": "99409000", "inventory": "60967000", "commonStock": "-91013000", "currentDebt": "None", "investments": "None", "totalAssets": "998937000", "longTermDebt": "700792000", "shortTermDebt": "37622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "65095000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1060893000", "otherCurrentAssets": "16051000", "totalCurrentAssets": "117356000", "currentLongTermDebt": "3412000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "881581000", "currentAccountsPayable": "78777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833325000", "totalShareholderEquity": "-61956000", "capitalLeaseObligations": "129121000", "otherCurrentLiabilities": "47815000", "totalCurrentLiabilities": "164214000", "otherNonCurrentLiabilities": "48628000", "totalNonCurrentLiabilities": "896679000", "cashAndShortTermInvestments": "5766000", "commonStockSharesOutstanding": "38268579", "intangibleAssetsExcludingGoodwill": "65095000", "cashAndCashEquivalentsAtCarryingValue": "5766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13588000", "profitLoss": "None", "dividendPayout": "20012000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2039000", "operatingCashflow": "24368000", "capitalExpenditures": "6699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43671000", "cashflowFromInvestment": "15352000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 971847000, "cost_of_revenue": 867077000, "gross_profit": 104770000, "research_and_development": null, "selling_general_admin": 6496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29180000, "depreciation_amortisation": 34933000, "ebitda": 64113000, "interest_expense": 12727000, "interest_income": null, "other_non_operating": null, "pretax_income": 16453000, "tax_provision": 2865000, "effective_tax_rate": null, "net_income": 13588000, "net_income_continuing_ops": 13588000, "net_income_to_common": 13588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5766000, "short_term_investments": null, "net_receivables": 34572000, "inventory": 60967000, "other_current_assets": null, "total_current_assets": 117356000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 65095000, "goodwill_and_intangibles": 164504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 881581000, "total_assets": 998937000, "short_term_debt": 37622000, "accounts_payable": 78777000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164214000, "long_term_debt": 700792000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 896679000, "total_liabilities": 1060893000, "total_debt": 738414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -61956000, "shares_outstanding": 38268579, "operating_cash_flow": 24368000, "stock_based_compensation": 364000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6699000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 15352000, "dividends_paid": 20012000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43671000, "free_cash_flow": 31067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29180000", "ebitda": "64113000", "netIncome": "13588000", "grossProfit": "104770000", "depreciation": "None", "totalRevenue": "971847000", "costOfRevenue": "867077000", "interestIncome": "None", "incomeBeforeTax": "16453000", "interestExpense": "12727000", "operatingIncome": "28087000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2865000", "reportedCurrency": "USD", "netInterestIncome": "-11786000", "nonInterestIncome": "None", "operatingExpenses": "76683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867077000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34933000", "sellingGeneralAndAdministrative": "6496000", "netIncomeFromContinuingOperations": "13588000" }, "balance": { "goodwill": "99409000", "inventory": "60967000", "commonStock": "-91013000", "currentDebt": "None", "investments": "None", "totalAssets": "998937000", "longTermDebt": "700792000", "shortTermDebt": "37622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "65095000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1060893000", "otherCurrentAssets": "16051000", "totalCurrentAssets": "117356000", "currentLongTermDebt": "3412000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "881581000", "currentAccountsPayable": "78777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "833325000", "totalShareholderEquity": "-61956000", "capitalLeaseObligations": "129121000", "otherCurrentLiabilities": "47815000", "totalCurrentLiabilities": "164214000", "otherNonCurrentLiabilities": "48628000", "totalNonCurrentLiabilities": "896679000", "cashAndShortTermInvestments": "5766000", "commonStockSharesOutstanding": "38268579", "intangibleAssetsExcludingGoodwill": "65095000", "cashAndCashEquivalentsAtCarryingValue": "5766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13588000", "profitLoss": "None", "dividendPayout": "20012000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2039000", "operatingCashflow": "24368000", "capitalExpenditures": "6699000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43671000", "cashflowFromInvestment": "15352000", "stockBasedCompensation": "364000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20012000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 961925000, "cost_of_revenue": 860933000, "gross_profit": 100992000, "ebit": 41633000, "ebitda": 64967000, "pretax_income": 29064000, "tax_provision": 3896000, "net_income": 25168000, "net_income_to_common": 25168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9717000, "total_current_assets": 125319000, "total_assets": 1028470000, "short_term_debt": 71479000, "long_term_debt": 722694000, "total_debt": 794173000, "total_liabilities": 1082620000, "total_equity": -54150000, "shares_outstanding": 39545478, "goodwill_and_intangibles": 168438000 }, "cash_flow": { "operating_cash_flow": 22650000, "capital_expenditure": 11844000, "free_cash_flow": 34494000, "dividends_paid": 20074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233577, "ticker_id": 637, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41633000", "ebitda": "64967000", "netIncome": "25168000", "grossProfit": "100992000", "depreciation": "None", "totalRevenue": "961925000", "costOfRevenue": "860933000", "interestIncome": "None", "incomeBeforeTax": "29064000", "interestExpense": "13500000", "operatingIncome": "41497000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3896000", "reportedCurrency": "USD", "netInterestIncome": "-12569000", "nonInterestIncome": "None", "operatingExpenses": "59495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23334000", "sellingGeneralAndAdministrative": "11208000", "netIncomeFromContinuingOperations": "25168000" }, "balance": { "goodwill": "99409000", "inventory": "59022000", "commonStock": "-84316000", "currentDebt": "None", "investments": "None", "totalAssets": "1028470000", "longTermDebt": "722694000", "shortTermDebt": "71479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "69029000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1082620000", "otherCurrentAssets": "23357000", "totalCurrentAssets": "125319000", "currentLongTermDebt": "3369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "903151000", "currentAccountsPayable": "80251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "889429000", "totalShareholderEquity": "-54150000", "capitalLeaseObligations": "129311000", "otherCurrentLiabilities": "-8403000", "totalCurrentLiabilities": "162131000", "otherNonCurrentLiabilities": "48093000", "totalNonCurrentLiabilities": "920488999", "cashAndShortTermInvestments": "9717000", "commonStockSharesOutstanding": "39545478", "intangibleAssetsExcludingGoodwill": "69029000", "cashAndCashEquivalentsAtCarryingValue": "9717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25168000", "profitLoss": "None", "dividendPayout": "20074000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "146000", "operatingCashflow": "22650000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71887000", "cashflowFromInvestment": "52206000", "stockBasedCompensation": "176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 961925000, "cost_of_revenue": 860933000, "gross_profit": 100992000, "research_and_development": null, "selling_general_admin": 11208000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41633000, "depreciation_amortisation": 23334000, "ebitda": 64967000, "interest_expense": 13500000, "interest_income": null, "other_non_operating": null, "pretax_income": 29064000, "tax_provision": 3896000, "effective_tax_rate": null, "net_income": 25168000, "net_income_continuing_ops": 25168000, "net_income_to_common": 25168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9717000, "short_term_investments": null, "net_receivables": 33223000, "inventory": 59022000, "other_current_assets": null, "total_current_assets": 125319000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 69029000, "goodwill_and_intangibles": 168438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 903151000, "total_assets": 1028470000, "short_term_debt": 71479000, "accounts_payable": 80251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162131000, "long_term_debt": 722694000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 920488999, "total_liabilities": 1082620000, "total_debt": 794173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -54150000, "shares_outstanding": 39545478, "operating_cash_flow": 22650000, "stock_based_compensation": 176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52206000, "dividends_paid": 20074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71887000, "free_cash_flow": 34494000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41633000", "ebitda": "64967000", "netIncome": "25168000", "grossProfit": "100992000", "depreciation": "None", "totalRevenue": "961925000", "costOfRevenue": "860933000", "interestIncome": "None", "incomeBeforeTax": "29064000", "interestExpense": "13500000", "operatingIncome": "41497000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3896000", "reportedCurrency": "USD", "netInterestIncome": "-12569000", "nonInterestIncome": "None", "operatingExpenses": "59495000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860933000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23334000", "sellingGeneralAndAdministrative": "11208000", "netIncomeFromContinuingOperations": "25168000" }, "balance": { "goodwill": "99409000", "inventory": "59022000", "commonStock": "-84316000", "currentDebt": "None", "investments": "None", "totalAssets": "1028470000", "longTermDebt": "722694000", "shortTermDebt": "71479000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "69029000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1082620000", "otherCurrentAssets": "23357000", "totalCurrentAssets": "125319000", "currentLongTermDebt": "3369000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "903151000", "currentAccountsPayable": "80251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "889429000", "totalShareholderEquity": "-54150000", "capitalLeaseObligations": "129311000", "otherCurrentLiabilities": "-8403000", "totalCurrentLiabilities": "162131000", "otherNonCurrentLiabilities": "48093000", "totalNonCurrentLiabilities": "920488999", "cashAndShortTermInvestments": "9717000", "commonStockSharesOutstanding": "39545478", "intangibleAssetsExcludingGoodwill": "69029000", "cashAndCashEquivalentsAtCarryingValue": "9717000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25168000", "profitLoss": "None", "dividendPayout": "20074000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "146000", "operatingCashflow": "22650000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71887000", "cashflowFromInvestment": "52206000", "stockBasedCompensation": "176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 862475000, "cost_of_revenue": 772661000, "gross_profit": 89814000, "ebit": 2131000, "ebitda": 28435000, "pretax_income": -10713000, "tax_provision": -3598000, "net_income": -7780000, "net_income_to_common": -7780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6748000, "total_current_assets": 151447000, "total_assets": 1086569000, "short_term_debt": 38472000, "long_term_debt": 774075000, "total_debt": 812547000, "total_liabilities": 1142895000, "total_equity": -56326000, "shares_outstanding": 38073986, "goodwill_and_intangibles": 172516000 }, "cash_flow": { "operating_cash_flow": 15047000, "capital_expenditure": 10114000, "free_cash_flow": 25161000, "dividends_paid": 19981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233578, "ticker_id": 637, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2131000", "ebitda": "28435000", "netIncome": "-7780000", "grossProfit": "89814000", "depreciation": "None", "totalRevenue": "862475000", "costOfRevenue": "772661000", "interestIncome": "None", "incomeBeforeTax": "-10713000", "interestExpense": "12844000", "operatingIncome": "2001000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3598000", "reportedCurrency": "USD", "netInterestIncome": "-12844000", "nonInterestIncome": "None", "operatingExpenses": "87813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26304000", "sellingGeneralAndAdministrative": "12283000", "netIncomeFromContinuingOperations": "-7115000" }, "balance": { "goodwill": "99409000", "inventory": "60889000", "commonStock": "-88730000", "currentDebt": "None", "investments": "None", "totalAssets": "1086569000", "longTermDebt": "774075000", "shortTermDebt": "38472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "73107000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1142895000", "otherCurrentAssets": "54421000", "totalCurrentAssets": "151447000", "currentLongTermDebt": "3317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935122000", "currentAccountsPayable": "81205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "914579000", "totalShareholderEquity": "-56326000", "capitalLeaseObligations": "137187000", "otherCurrentLiabilities": "44012000", "totalCurrentLiabilities": "163689000", "otherNonCurrentLiabilities": "48602000", "totalNonCurrentLiabilities": "979206000", "cashAndShortTermInvestments": "6748000", "commonStockSharesOutstanding": "38073986", "intangibleAssetsExcludingGoodwill": "73107000", "cashAndCashEquivalentsAtCarryingValue": "6748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7115000", "profitLoss": "None", "dividendPayout": "19981000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2280000", "operatingCashflow": "15047000", "capitalExpenditures": "10114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10345000", "cashflowFromInvestment": "-1335000", "stockBasedCompensation": "813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862475000, "cost_of_revenue": 772661000, "gross_profit": 89814000, "research_and_development": null, "selling_general_admin": 12283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2131000, "depreciation_amortisation": 26304000, "ebitda": 28435000, "interest_expense": 12844000, "interest_income": null, "other_non_operating": null, "pretax_income": -10713000, "tax_provision": -3598000, "effective_tax_rate": null, "net_income": -7780000, "net_income_continuing_ops": -7115000, "net_income_to_common": -7780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6748000, "short_term_investments": null, "net_receivables": 29389000, "inventory": 60889000, "other_current_assets": null, "total_current_assets": 151447000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 73107000, "goodwill_and_intangibles": 172516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935122000, "total_assets": 1086569000, "short_term_debt": 38472000, "accounts_payable": 81205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163689000, "long_term_debt": 774075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979206000, "total_liabilities": 1142895000, "total_debt": 812547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -56326000, "shares_outstanding": 38073986, "operating_cash_flow": 15047000, "stock_based_compensation": 813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1335000, "dividends_paid": 19981000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10345000, "free_cash_flow": 25161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2131000", "ebitda": "28435000", "netIncome": "-7780000", "grossProfit": "89814000", "depreciation": "None", "totalRevenue": "862475000", "costOfRevenue": "772661000", "interestIncome": "None", "incomeBeforeTax": "-10713000", "interestExpense": "12844000", "operatingIncome": "2001000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3598000", "reportedCurrency": "USD", "netInterestIncome": "-12844000", "nonInterestIncome": "None", "operatingExpenses": "87813000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772661000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26304000", "sellingGeneralAndAdministrative": "12283000", "netIncomeFromContinuingOperations": "-7115000" }, "balance": { "goodwill": "99409000", "inventory": "60889000", "commonStock": "-88730000", "currentDebt": "None", "investments": "None", "totalAssets": "1086569000", "longTermDebt": "774075000", "shortTermDebt": "38472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "73107000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1142895000", "otherCurrentAssets": "54421000", "totalCurrentAssets": "151447000", "currentLongTermDebt": "3317000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "29389000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935122000", "currentAccountsPayable": "81205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "914579000", "totalShareholderEquity": "-56326000", "capitalLeaseObligations": "137187000", "otherCurrentLiabilities": "44012000", "totalCurrentLiabilities": "163689000", "otherNonCurrentLiabilities": "48602000", "totalNonCurrentLiabilities": "979206000", "cashAndShortTermInvestments": "6748000", "commonStockSharesOutstanding": "38073986", "intangibleAssetsExcludingGoodwill": "73107000", "cashAndCashEquivalentsAtCarryingValue": "6748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7115000", "profitLoss": "None", "dividendPayout": "19981000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2280000", "operatingCashflow": "15047000", "capitalExpenditures": "10114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10345000", "cashflowFromInvestment": "-1335000", "stockBasedCompensation": "813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19981000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 944222000, "cost_of_revenue": 843239000, "gross_profit": 100983000, "ebit": 28508000, "ebitda": 46588000, "pretax_income": 15106000, "tax_provision": -1755000, "net_income": 14300000, "net_income_to_common": 14300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3381000, "total_current_assets": 118830000, "total_assets": 1114725000, "short_term_debt": 38331000, "long_term_debt": 759262000, "total_debt": 797593000, "total_liabilities": 1139508000, "total_equity": -24783000, "shares_outstanding": 38192000, "goodwill_and_intangibles": 176651000 }, "cash_flow": { "operating_cash_flow": 11110000, "capital_expenditure": 7187000, "free_cash_flow": 18297000, "dividends_paid": 19974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233579, "ticker_id": 637, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28508000", "ebitda": "46588000", "netIncome": "14300000", "grossProfit": "100983000", "depreciation": "None", "totalRevenue": "944222000", "costOfRevenue": "843239000", "interestIncome": "None", "incomeBeforeTax": "15106000", "interestExpense": "13402000", "operatingIncome": "28332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1755000", "reportedCurrency": "USD", "netInterestIncome": "-13402000", "nonInterestIncome": "None", "operatingExpenses": "72651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18080000", "sellingGeneralAndAdministrative": "11184000", "netIncomeFromContinuingOperations": "16861000" }, "balance": { "goodwill": "99409000", "inventory": "63169000", "commonStock": "-61371000", "currentDebt": "None", "investments": "None", "totalAssets": "1114725000", "longTermDebt": "759262000", "shortTermDebt": "38331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77242000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1139508000", "otherCurrentAssets": "19243000", "totalCurrentAssets": "118830000", "currentLongTermDebt": "3266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "995894999", "currentAccountsPayable": "81715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "908559000", "totalShareholderEquity": "-24783000", "capitalLeaseObligations": "149297000", "otherCurrentLiabilities": "42800000", "totalCurrentLiabilities": "162846000", "otherNonCurrentLiabilities": "20759000", "totalNonCurrentLiabilities": "976662000", "cashAndShortTermInvestments": "3381000", "commonStockSharesOutstanding": "38192000", "intangibleAssetsExcludingGoodwill": "77242000", "cashAndCashEquivalentsAtCarryingValue": "3381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16861000", "profitLoss": "None", "dividendPayout": "19974000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2239000", "operatingCashflow": "11110000", "capitalExpenditures": "7187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25747000", "cashflowFromInvestment": "10253000", "stockBasedCompensation": "374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 944222000, "cost_of_revenue": 843239000, "gross_profit": 100983000, "research_and_development": null, "selling_general_admin": 11184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28508000, "depreciation_amortisation": 18080000, "ebitda": 46588000, "interest_expense": 13402000, "interest_income": null, "other_non_operating": null, "pretax_income": 15106000, "tax_provision": -1755000, "effective_tax_rate": null, "net_income": 14300000, "net_income_continuing_ops": 16861000, "net_income_to_common": 14300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3381000, "short_term_investments": null, "net_receivables": 33037000, "inventory": 63169000, "other_current_assets": null, "total_current_assets": 118830000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 77242000, "goodwill_and_intangibles": 176651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 995894999, "total_assets": 1114725000, "short_term_debt": 38331000, "accounts_payable": 81715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162846000, "long_term_debt": 759262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 976662000, "total_liabilities": 1139508000, "total_debt": 797593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -24783000, "shares_outstanding": 38192000, "operating_cash_flow": 11110000, "stock_based_compensation": 374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 10253000, "dividends_paid": 19974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25747000, "free_cash_flow": 18297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28508000", "ebitda": "46588000", "netIncome": "14300000", "grossProfit": "100983000", "depreciation": "None", "totalRevenue": "944222000", "costOfRevenue": "843239000", "interestIncome": "None", "incomeBeforeTax": "15106000", "interestExpense": "13402000", "operatingIncome": "28332000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1755000", "reportedCurrency": "USD", "netInterestIncome": "-13402000", "nonInterestIncome": "None", "operatingExpenses": "72651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "843239000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18080000", "sellingGeneralAndAdministrative": "11184000", "netIncomeFromContinuingOperations": "16861000" }, "balance": { "goodwill": "99409000", "inventory": "63169000", "commonStock": "-61371000", "currentDebt": "None", "investments": "None", "totalAssets": "1114725000", "longTermDebt": "759262000", "shortTermDebt": "38331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "77242000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1139508000", "otherCurrentAssets": "19243000", "totalCurrentAssets": "118830000", "currentLongTermDebt": "3266000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "995894999", "currentAccountsPayable": "81715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "908559000", "totalShareholderEquity": "-24783000", "capitalLeaseObligations": "149297000", "otherCurrentLiabilities": "42800000", "totalCurrentLiabilities": "162846000", "otherNonCurrentLiabilities": "20759000", "totalNonCurrentLiabilities": "976662000", "cashAndShortTermInvestments": "3381000", "commonStockSharesOutstanding": "38192000", "intangibleAssetsExcludingGoodwill": "77242000", "cashAndCashEquivalentsAtCarryingValue": "3381000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16861000", "profitLoss": "None", "dividendPayout": "19974000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2239000", "operatingCashflow": "11110000", "capitalExpenditures": "7187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25747000", "cashflowFromInvestment": "10253000", "stockBasedCompensation": "374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1079163000, "cost_of_revenue": 967937000, "gross_profit": 111226000, "ebit": 27293000, "ebitda": 48029000, "pretax_income": 13124000, "tax_provision": 2416000, "net_income": 10708000, "net_income_to_common": 10708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7765000, "total_current_assets": 125735000, "total_assets": 1130114000, "short_term_debt": 38087000, "long_term_debt": 769233000, "total_debt": 807320000, "total_liabilities": 1160812000, "total_equity": -30698000, "shares_outstanding": 38200833, "goodwill_and_intangibles": 180921000 }, "cash_flow": { "operating_cash_flow": 41949000, "capital_expenditure": 7720000, "free_cash_flow": 49669000, "dividends_paid": 40035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233581, "ticker_id": 637, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27293000", "ebitda": "48029000", "netIncome": "10708000", "grossProfit": "111226000", "depreciation": "None", "totalRevenue": "1079163000", "costOfRevenue": "967937000", "interestIncome": "None", "incomeBeforeTax": "13124000", "interestExpense": "14169000", "operatingIncome": "27096000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2416000", "reportedCurrency": "USD", "netInterestIncome": "-14169000", "nonInterestIncome": "None", "operatingExpenses": "84130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "967937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20736000", "sellingGeneralAndAdministrative": "11843000", "netIncomeFromContinuingOperations": "10708000" }, "balance": { "goodwill": "99409000", "inventory": "60973000", "commonStock": "-57414000", "currentDebt": "None", "investments": "None", "totalAssets": "1130114000", "longTermDebt": "769233000", "shortTermDebt": "38087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1160812000", "otherCurrentAssets": "24476999", "totalCurrentAssets": "125735000", "currentLongTermDebt": "3233000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004379000", "currentAccountsPayable": "89415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915256000", "totalShareholderEquity": "-30698000", "capitalLeaseObligations": "142790000", "otherCurrentLiabilities": "45297000", "totalCurrentLiabilities": "172799000", "otherNonCurrentLiabilities": "51059000", "totalNonCurrentLiabilities": "988012999", "cashAndShortTermInvestments": "7765000", "commonStockSharesOutstanding": "38200833", "intangibleAssetsExcludingGoodwill": "81512000", "cashAndCashEquivalentsAtCarryingValue": "7765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12037000", "profitLoss": "None", "dividendPayout": "40035000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2610000", "operatingCashflow": "41949000", "capitalExpenditures": "7720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39226000", "cashflowFromInvestment": "-448000", "stockBasedCompensation": "560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079163000, "cost_of_revenue": 967937000, "gross_profit": 111226000, "research_and_development": null, "selling_general_admin": 11843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27293000, "depreciation_amortisation": 20736000, "ebitda": 48029000, "interest_expense": 14169000, "interest_income": null, "other_non_operating": null, "pretax_income": 13124000, "tax_provision": 2416000, "effective_tax_rate": null, "net_income": 10708000, "net_income_continuing_ops": 10708000, "net_income_to_common": 10708000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7765000, "short_term_investments": null, "net_receivables": 32520000, "inventory": 60973000, "other_current_assets": null, "total_current_assets": 125735000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 81512000, "goodwill_and_intangibles": 180921000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004379000, "total_assets": 1130114000, "short_term_debt": 38087000, "accounts_payable": 89415000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172799000, "long_term_debt": 769233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 988012999, "total_liabilities": 1160812000, "total_debt": 807320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -30698000, "shares_outstanding": 38200833, "operating_cash_flow": 41949000, "stock_based_compensation": 560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -448000, "dividends_paid": 40035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39226000, "free_cash_flow": 49669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27293000", "ebitda": "48029000", "netIncome": "10708000", "grossProfit": "111226000", "depreciation": "None", "totalRevenue": "1079163000", "costOfRevenue": "967937000", "interestIncome": "None", "incomeBeforeTax": "13124000", "interestExpense": "14169000", "operatingIncome": "27096000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2416000", "reportedCurrency": "USD", "netInterestIncome": "-14169000", "nonInterestIncome": "None", "operatingExpenses": "84130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "967937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20736000", "sellingGeneralAndAdministrative": "11843000", "netIncomeFromContinuingOperations": "10708000" }, "balance": { "goodwill": "99409000", "inventory": "60973000", "commonStock": "-57414000", "currentDebt": "None", "investments": "None", "totalAssets": "1130114000", "longTermDebt": "769233000", "shortTermDebt": "38087000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "81512000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1160812000", "otherCurrentAssets": "24476999", "totalCurrentAssets": "125735000", "currentLongTermDebt": "3233000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004379000", "currentAccountsPayable": "89415000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "915256000", "totalShareholderEquity": "-30698000", "capitalLeaseObligations": "142790000", "otherCurrentLiabilities": "45297000", "totalCurrentLiabilities": "172799000", "otherNonCurrentLiabilities": "51059000", "totalNonCurrentLiabilities": "988012999", "cashAndShortTermInvestments": "7765000", "commonStockSharesOutstanding": "38200833", "intangibleAssetsExcludingGoodwill": "81512000", "cashAndCashEquivalentsAtCarryingValue": "7765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12037000", "profitLoss": "None", "dividendPayout": "40035000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2610000", "operatingCashflow": "41949000", "capitalExpenditures": "7720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39226000", "cashflowFromInvestment": "-448000", "stockBasedCompensation": "560000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1133355000, "cost_of_revenue": 1028593000, "gross_profit": 104762000, "ebit": 28335000, "ebitda": 46781000, "pretax_income": 14127000, "tax_provision": 1703000, "net_income": 12424000, "net_income_to_common": 12424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5490000, "total_current_assets": 125555000, "total_assets": 1164673000, "short_term_debt": 73701000, "long_term_debt": 786674000, "total_debt": 860375000, "total_liabilities": 1172852000, "total_equity": -8179000, "shares_outstanding": 38199490, "goodwill_and_intangibles": 185228000 }, "cash_flow": { "operating_cash_flow": 28907000, "capital_expenditure": 5306000, "free_cash_flow": 34213000, "dividends_paid": 19964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233582, "ticker_id": 637, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28335000", "ebitda": "46781000", "netIncome": "12424000", "grossProfit": "104762000", "depreciation": "None", "totalRevenue": "1133355000", "costOfRevenue": "1028593000", "interestIncome": "None", "incomeBeforeTax": "14127000", "interestExpense": "14208000", "operatingIncome": "28177000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1703000", "reportedCurrency": "USD", "netInterestIncome": "-14208000", "nonInterestIncome": "None", "operatingExpenses": "76585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1028593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18446000", "sellingGeneralAndAdministrative": "12389000", "netIncomeFromContinuingOperations": "12424000" }, "balance": { "goodwill": "99409000", "inventory": "63583000", "commonStock": "-47893000", "currentDebt": "None", "investments": "None", "totalAssets": "1164673000", "longTermDebt": "786674000", "shortTermDebt": "73701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "85819000", "reportedCurrency": "USD", "retainedEarnings": "47893000", "totalLiabilities": "1172852000", "otherCurrentAssets": "17463000", "totalCurrentAssets": "125555000", "currentLongTermDebt": "3183000", "longTermInvestments": "None", "shortTermInvestments": "6478000", "currentNetReceivables": "39019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039118000", "currentAccountsPayable": "75281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937062000", "totalShareholderEquity": "-8179000", "capitalLeaseObligations": "147205000", "otherCurrentLiabilities": "-3410000", "totalCurrentLiabilities": "165393000", "otherNonCurrentLiabilities": "51925000", "totalNonCurrentLiabilities": "1007459000", "cashAndShortTermInvestments": "5490000", "commonStockSharesOutstanding": "38199490", "intangibleAssetsExcludingGoodwill": "85819000", "cashAndCashEquivalentsAtCarryingValue": "5490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12424000", "profitLoss": "None", "dividendPayout": "19964000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1456000", "operatingCashflow": "28907000", "capitalExpenditures": "5306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29545000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133355000, "cost_of_revenue": 1028593000, "gross_profit": 104762000, "research_and_development": null, "selling_general_admin": 12389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28335000, "depreciation_amortisation": 18446000, "ebitda": 46781000, "interest_expense": 14208000, "interest_income": null, "other_non_operating": null, "pretax_income": 14127000, "tax_provision": 1703000, "effective_tax_rate": null, "net_income": 12424000, "net_income_continuing_ops": 12424000, "net_income_to_common": 12424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5490000, "short_term_investments": 6478000, "net_receivables": 39019000, "inventory": 63583000, "other_current_assets": null, "total_current_assets": 125555000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 85819000, "goodwill_and_intangibles": 185228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1039118000, "total_assets": 1164673000, "short_term_debt": 73701000, "accounts_payable": 75281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165393000, "long_term_debt": 786674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1007459000, "total_liabilities": 1172852000, "total_debt": 860375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47893000, "total_equity": -8179000, "shares_outstanding": 38199490, "operating_cash_flow": 28907000, "stock_based_compensation": 369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150000, "dividends_paid": 19964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29545000, "free_cash_flow": 34213000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28335000", "ebitda": "46781000", "netIncome": "12424000", "grossProfit": "104762000", "depreciation": "None", "totalRevenue": "1133355000", "costOfRevenue": "1028593000", "interestIncome": "None", "incomeBeforeTax": "14127000", "interestExpense": "14208000", "operatingIncome": "28177000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1703000", "reportedCurrency": "USD", "netInterestIncome": "-14208000", "nonInterestIncome": "None", "operatingExpenses": "76585000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1028593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18446000", "sellingGeneralAndAdministrative": "12389000", "netIncomeFromContinuingOperations": "12424000" }, "balance": { "goodwill": "99409000", "inventory": "63583000", "commonStock": "-47893000", "currentDebt": "None", "investments": "None", "totalAssets": "1164673000", "longTermDebt": "786674000", "shortTermDebt": "73701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "85819000", "reportedCurrency": "USD", "retainedEarnings": "47893000", "totalLiabilities": "1172852000", "otherCurrentAssets": "17463000", "totalCurrentAssets": "125555000", "currentLongTermDebt": "3183000", "longTermInvestments": "None", "shortTermInvestments": "6478000", "currentNetReceivables": "39019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1039118000", "currentAccountsPayable": "75281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "937062000", "totalShareholderEquity": "-8179000", "capitalLeaseObligations": "147205000", "otherCurrentLiabilities": "-3410000", "totalCurrentLiabilities": "165393000", "otherNonCurrentLiabilities": "51925000", "totalNonCurrentLiabilities": "1007459000", "cashAndShortTermInvestments": "5490000", "commonStockSharesOutstanding": "38199490", "intangibleAssetsExcludingGoodwill": "85819000", "cashAndCashEquivalentsAtCarryingValue": "5490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12424000", "profitLoss": "None", "dividendPayout": "19964000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1456000", "operatingCashflow": "28907000", "capitalExpenditures": "5306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29545000", "cashflowFromInvestment": "-150000", "stockBasedCompensation": "369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 941548000, "cost_of_revenue": 860200000, "gross_profit": 81348000, "ebit": -12796000, "ebitda": 5925000, "pretax_income": -23337000, "tax_provision": -5797000, "net_income": -18197000, "net_income_to_common": -18197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6278000, "total_current_assets": 123301000, "total_assets": 1179473000, "short_term_debt": 38106000, "long_term_debt": 795755000, "total_debt": 833861000, "total_liabilities": 1181291000, "total_equity": -1818000, "shares_outstanding": 37994285, "goodwill_and_intangibles": 189831000 }, "cash_flow": { "operating_cash_flow": 5816000, "capital_expenditure": 6105000, "free_cash_flow": 11921000, "dividends_paid": 19941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233583, "ticker_id": 637, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12796000", "ebitda": "5925000", "netIncome": "-18197000", "grossProfit": "81348000", "depreciation": "None", "totalRevenue": "941548000", "costOfRevenue": "860200000", "interestIncome": "None", "incomeBeforeTax": "-23337000", "interestExpense": "10541000", "operatingIncome": "-13045000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5797000", "reportedCurrency": "USD", "netInterestIncome": "-10541000", "nonInterestIncome": "None", "operatingExpenses": "94393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18721000", "sellingGeneralAndAdministrative": "10780000", "netIncomeFromContinuingOperations": "-17540000" }, "balance": { "goodwill": "99409000", "inventory": "58037000", "commonStock": "-39616000", "currentDebt": "None", "investments": "None", "totalAssets": "1179473000", "longTermDebt": "795755000", "shortTermDebt": "38106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "90422000", "reportedCurrency": "USD", "retainedEarnings": "39616000", "totalLiabilities": "1181291000", "otherCurrentAssets": "22878000", "totalCurrentAssets": "123301000", "currentLongTermDebt": "3133000", "longTermInvestments": "None", "shortTermInvestments": "7169000", "currentNetReceivables": "36108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1056172000", "currentAccountsPayable": "78410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950212000", "totalShareholderEquity": "-1818000", "capitalLeaseObligations": "151324000", "otherCurrentLiabilities": "43337000", "totalCurrentLiabilities": "159853000", "otherNonCurrentLiabilities": "52212000", "totalNonCurrentLiabilities": "1021437999", "cashAndShortTermInvestments": "6278000", "commonStockSharesOutstanding": "37994285", "intangibleAssetsExcludingGoodwill": "90422000", "cashAndCashEquivalentsAtCarryingValue": "6278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17540000", "profitLoss": "None", "dividendPayout": "19941000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1589000", "operatingCashflow": "5816000", "capitalExpenditures": "6105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21436000", "cashflowFromInvestment": "-25964000", "stockBasedCompensation": "205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 941548000, "cost_of_revenue": 860200000, "gross_profit": 81348000, "research_and_development": null, "selling_general_admin": 10780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12796000, "depreciation_amortisation": 18721000, "ebitda": 5925000, "interest_expense": 10541000, "interest_income": null, "other_non_operating": null, "pretax_income": -23337000, "tax_provision": -5797000, "effective_tax_rate": null, "net_income": -18197000, "net_income_continuing_ops": -17540000, "net_income_to_common": -18197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6278000, "short_term_investments": 7169000, "net_receivables": 36108000, "inventory": 58037000, "other_current_assets": null, "total_current_assets": 123301000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 90422000, "goodwill_and_intangibles": 189831000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1056172000, "total_assets": 1179473000, "short_term_debt": 38106000, "accounts_payable": 78410000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 159853000, "long_term_debt": 795755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021437999, "total_liabilities": 1181291000, "total_debt": 833861000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39616000, "total_equity": -1818000, "shares_outstanding": 37994285, "operating_cash_flow": 5816000, "stock_based_compensation": 205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25964000, "dividends_paid": 19941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21436000, "free_cash_flow": 11921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12796000", "ebitda": "5925000", "netIncome": "-18197000", "grossProfit": "81348000", "depreciation": "None", "totalRevenue": "941548000", "costOfRevenue": "860200000", "interestIncome": "None", "incomeBeforeTax": "-23337000", "interestExpense": "10541000", "operatingIncome": "-13045000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-5797000", "reportedCurrency": "USD", "netInterestIncome": "-10541000", "nonInterestIncome": "None", "operatingExpenses": "94393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18721000", "sellingGeneralAndAdministrative": "10780000", "netIncomeFromContinuingOperations": "-17540000" }, "balance": { "goodwill": "99409000", "inventory": "58037000", "commonStock": "-39616000", "currentDebt": "None", "investments": "None", "totalAssets": "1179473000", "longTermDebt": "795755000", "shortTermDebt": "38106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "90422000", "reportedCurrency": "USD", "retainedEarnings": "39616000", "totalLiabilities": "1181291000", "otherCurrentAssets": "22878000", "totalCurrentAssets": "123301000", "currentLongTermDebt": "3133000", "longTermInvestments": "None", "shortTermInvestments": "7169000", "currentNetReceivables": "36108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1056172000", "currentAccountsPayable": "78410000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "950212000", "totalShareholderEquity": "-1818000", "capitalLeaseObligations": "151324000", "otherCurrentLiabilities": "43337000", "totalCurrentLiabilities": "159853000", "otherNonCurrentLiabilities": "52212000", "totalNonCurrentLiabilities": "1021437999", "cashAndShortTermInvestments": "6278000", "commonStockSharesOutstanding": "37994285", "intangibleAssetsExcludingGoodwill": "90422000", "cashAndCashEquivalentsAtCarryingValue": "6278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17540000", "profitLoss": "None", "dividendPayout": "19941000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1589000", "operatingCashflow": "5816000", "capitalExpenditures": "6105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21436000", "cashflowFromInvestment": "-25964000", "stockBasedCompensation": "205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1014685000, "cost_of_revenue": 912640000, "gross_profit": 102045000, "ebit": 27154000, "ebitda": 46098000, "pretax_income": 16665000, "tax_provision": -78000, "net_income": 14255000, "net_income_to_common": 14255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4990000, "total_current_assets": 108522000, "total_assets": 1181682000, "short_term_debt": 37870000, "long_term_debt": 745899000, "total_debt": 783769000, "total_liabilities": 1178675000, "total_equity": 3007000, "shares_outstanding": 38154734, "goodwill_and_intangibles": 194670000 }, "cash_flow": { "operating_cash_flow": 38094000, "capital_expenditure": 12948000, "free_cash_flow": 51042000, "dividends_paid": 19935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233584, "ticker_id": 637, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27154000", "ebitda": "46098000", "netIncome": "14255000", "grossProfit": "102045000", "depreciation": "None", "totalRevenue": "1014685000", "costOfRevenue": "912640000", "interestIncome": "None", "incomeBeforeTax": "16665000", "interestExpense": "10489000", "operatingIncome": "26962000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78000", "reportedCurrency": "USD", "netInterestIncome": "-10489000", "nonInterestIncome": "None", "operatingExpenses": "75083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18944000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "16743000" }, "balance": { "goodwill": "99409000", "inventory": "52344000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1181682000", "longTermDebt": "745899000", "shortTermDebt": "37870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95261000", "reportedCurrency": "USD", "retainedEarnings": "-25352000", "totalLiabilities": "1178675000", "otherCurrentAssets": "9845000", "totalCurrentAssets": "108522000", "currentLongTermDebt": "3083000", "longTermInvestments": "None", "shortTermInvestments": "9321000", "currentNetReceivables": "31622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073160000", "currentAccountsPayable": "79166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910473000", "totalShareholderEquity": "3007000", "capitalLeaseObligations": "164574000", "otherCurrentLiabilities": "23674000", "totalCurrentLiabilities": "161096000", "otherNonCurrentLiabilities": "21101000", "totalNonCurrentLiabilities": "1017579000", "cashAndShortTermInvestments": "4990000", "commonStockSharesOutstanding": "38154734", "intangibleAssetsExcludingGoodwill": "95261000", "cashAndCashEquivalentsAtCarryingValue": "4990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16743000", "profitLoss": "None", "dividendPayout": "19935000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1265000", "operatingCashflow": "38094000", "capitalExpenditures": "12948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27248000", "cashflowFromInvestment": "-11646000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1014685000, "cost_of_revenue": 912640000, "gross_profit": 102045000, "research_and_development": null, "selling_general_admin": 22400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27154000, "depreciation_amortisation": 18944000, "ebitda": 46098000, "interest_expense": 10489000, "interest_income": null, "other_non_operating": null, "pretax_income": 16665000, "tax_provision": -78000, "effective_tax_rate": null, "net_income": 14255000, "net_income_continuing_ops": 16743000, "net_income_to_common": 14255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4990000, "short_term_investments": 9321000, "net_receivables": 31622000, "inventory": 52344000, "other_current_assets": null, "total_current_assets": 108522000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 95261000, "goodwill_and_intangibles": 194670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1073160000, "total_assets": 1181682000, "short_term_debt": 37870000, "accounts_payable": 79166000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161096000, "long_term_debt": 745899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017579000, "total_liabilities": 1178675000, "total_debt": 783769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25352000, "total_equity": 3007000, "shares_outstanding": 38154734, "operating_cash_flow": 38094000, "stock_based_compensation": 947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11646000, "dividends_paid": 19935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27248000, "free_cash_flow": 51042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27154000", "ebitda": "46098000", "netIncome": "14255000", "grossProfit": "102045000", "depreciation": "None", "totalRevenue": "1014685000", "costOfRevenue": "912640000", "interestIncome": "None", "incomeBeforeTax": "16665000", "interestExpense": "10489000", "operatingIncome": "26962000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-78000", "reportedCurrency": "USD", "netInterestIncome": "-10489000", "nonInterestIncome": "None", "operatingExpenses": "75083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "912640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18944000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "16743000" }, "balance": { "goodwill": "99409000", "inventory": "52344000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1181682000", "longTermDebt": "745899000", "shortTermDebt": "37870000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95261000", "reportedCurrency": "USD", "retainedEarnings": "-25352000", "totalLiabilities": "1178675000", "otherCurrentAssets": "9845000", "totalCurrentAssets": "108522000", "currentLongTermDebt": "3083000", "longTermInvestments": "None", "shortTermInvestments": "9321000", "currentNetReceivables": "31622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1073160000", "currentAccountsPayable": "79166000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "910473000", "totalShareholderEquity": "3007000", "capitalLeaseObligations": "164574000", "otherCurrentLiabilities": "23674000", "totalCurrentLiabilities": "161096000", "otherNonCurrentLiabilities": "21101000", "totalNonCurrentLiabilities": "1017579000", "cashAndShortTermInvestments": "4990000", "commonStockSharesOutstanding": "38154734", "intangibleAssetsExcludingGoodwill": "95261000", "cashAndCashEquivalentsAtCarryingValue": "4990000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16743000", "profitLoss": "None", "dividendPayout": "19935000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1265000", "operatingCashflow": "38094000", "capitalExpenditures": "12948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27248000", "cashflowFromInvestment": "-11646000", "stockBasedCompensation": "947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1210023000, "cost_of_revenue": 1109583000, "gross_profit": 100440000, "ebit": 24319000, "ebitda": 43415000, "pretax_income": 13760000, "tax_provision": 1468000, "net_income": 12292000, "net_income_to_common": 12292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5790000, "total_current_assets": 123261000, "total_assets": 1217227000, "short_term_debt": 76238000, "long_term_debt": 760688000, "total_debt": 836926000, "total_liabilities": 1195015000, "total_equity": 22212000, "shares_outstanding": 38139258, "goodwill_and_intangibles": 198027000 }, "cash_flow": { "operating_cash_flow": 31726000, "capital_expenditure": 10352000, "free_cash_flow": 42078000, "dividends_paid": 19934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233586, "ticker_id": 637, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24319000", "ebitda": "43415000", "netIncome": "12292000", "grossProfit": "100440000", "depreciation": "None", "totalRevenue": "1210023000", "costOfRevenue": "1109583000", "interestIncome": "None", "incomeBeforeTax": "13760000", "interestExpense": "10559000", "operatingIncome": "24145000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1468000", "reportedCurrency": "USD", "netInterestIncome": "-10559000", "nonInterestIncome": "None", "operatingExpenses": "76295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1109583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19096000", "sellingGeneralAndAdministrative": "10834000", "netIncomeFromContinuingOperations": "12292000" }, "balance": { "goodwill": "99409000", "inventory": "53609000", "commonStock": "1233000", "currentDebt": "None", "investments": "None", "totalAssets": "1217227000", "longTermDebt": "760688000", "shortTermDebt": "76238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "98618000", "reportedCurrency": "USD", "retainedEarnings": "-28334000", "totalLiabilities": "1195015000", "otherCurrentAssets": "24682000", "totalCurrentAssets": "123261000", "currentLongTermDebt": "3034000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "39180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1093966000", "currentAccountsPayable": "80216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "859655000", "shortLongTermDebtTotal": "922298000", "totalShareholderEquity": "22212000", "capitalLeaseObligations": "158576000", "otherCurrentLiabilities": "-444000", "totalCurrentLiabilities": "177197000", "otherNonCurrentLiabilities": "47299000", "totalNonCurrentLiabilities": "1017818000", "cashAndShortTermInvestments": "5790000", "commonStockSharesOutstanding": "38139258", "intangibleAssetsExcludingGoodwill": "98618000", "cashAndCashEquivalentsAtCarryingValue": "5790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12292000", "profitLoss": "None", "dividendPayout": "19934000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1644000", "operatingCashflow": "31726000", "capitalExpenditures": "10352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20580000", "cashflowFromInvestment": "-9847000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1210023000, "cost_of_revenue": 1109583000, "gross_profit": 100440000, "research_and_development": null, "selling_general_admin": 10834000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24319000, "depreciation_amortisation": 19096000, "ebitda": 43415000, "interest_expense": 10559000, "interest_income": null, "other_non_operating": null, "pretax_income": 13760000, "tax_provision": 1468000, "effective_tax_rate": null, "net_income": 12292000, "net_income_continuing_ops": 12292000, "net_income_to_common": 12292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5790000, "short_term_investments": 12691000, "net_receivables": 39180000, "inventory": 53609000, "other_current_assets": null, "total_current_assets": 123261000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 98618000, "goodwill_and_intangibles": 198027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1093966000, "total_assets": 1217227000, "short_term_debt": 76238000, "accounts_payable": 80216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177197000, "long_term_debt": 760688000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1017818000, "total_liabilities": 1195015000, "total_debt": 836926000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28334000, "total_equity": 22212000, "shares_outstanding": 38139258, "operating_cash_flow": 31726000, "stock_based_compensation": 961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9847000, "dividends_paid": 19934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20580000, "free_cash_flow": 42078000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24319000", "ebitda": "43415000", "netIncome": "12292000", "grossProfit": "100440000", "depreciation": "None", "totalRevenue": "1210023000", "costOfRevenue": "1109583000", "interestIncome": "None", "incomeBeforeTax": "13760000", "interestExpense": "10559000", "operatingIncome": "24145000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1468000", "reportedCurrency": "USD", "netInterestIncome": "-10559000", "nonInterestIncome": "None", "operatingExpenses": "76295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1109583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19096000", "sellingGeneralAndAdministrative": "10834000", "netIncomeFromContinuingOperations": "12292000" }, "balance": { "goodwill": "99409000", "inventory": "53609000", "commonStock": "1233000", "currentDebt": "None", "investments": "None", "totalAssets": "1217227000", "longTermDebt": "760688000", "shortTermDebt": "76238000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "98618000", "reportedCurrency": "USD", "retainedEarnings": "-28334000", "totalLiabilities": "1195015000", "otherCurrentAssets": "24682000", "totalCurrentAssets": "123261000", "currentLongTermDebt": "3034000", "longTermInvestments": "None", "shortTermInvestments": "12691000", "currentNetReceivables": "39180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1093966000", "currentAccountsPayable": "80216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "859655000", "shortLongTermDebtTotal": "922298000", "totalShareholderEquity": "22212000", "capitalLeaseObligations": "158576000", "otherCurrentLiabilities": "-444000", "totalCurrentLiabilities": "177197000", "otherNonCurrentLiabilities": "47299000", "totalNonCurrentLiabilities": "1017818000", "cashAndShortTermInvestments": "5790000", "commonStockSharesOutstanding": "38139258", "intangibleAssetsExcludingGoodwill": "98618000", "cashAndCashEquivalentsAtCarryingValue": "5790000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12292000", "profitLoss": "None", "dividendPayout": "19934000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1644000", "operatingCashflow": "31726000", "capitalExpenditures": "10352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20580000", "cashflowFromInvestment": "-9847000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "income_statement": { "revenue": 1145396000, "cost_of_revenue": 1047672000, "gross_profit": 97724000, "ebit": 28016000, "ebitda": 47314000, "pretax_income": 17333000, "tax_provision": 2797000, "net_income": 14536000, "net_income_to_common": 14536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4491000, "total_current_assets": 116119000, "total_assets": 1217575000, "short_term_debt": 76122000, "long_term_debt": 750512000, "total_debt": 826634000, "total_liabilities": 1189231000, "total_equity": 28344000, "shares_outstanding": 38150236, "goodwill_and_intangibles": 202859000 }, "cash_flow": { "operating_cash_flow": 35725000, "capital_expenditure": 5327000, "free_cash_flow": 41052000, "dividends_paid": 19925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 233587, "ticker_id": 637, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:16:56.835329+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28016000", "ebitda": "47314000", "netIncome": "14536000", "grossProfit": "97724000", "depreciation": "None", "totalRevenue": "1145396000", "costOfRevenue": "1047672000", "interestIncome": "None", "incomeBeforeTax": "17333000", "interestExpense": "10683000", "operatingIncome": "27853000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2797000", "reportedCurrency": "USD", "netInterestIncome": "-10683000", "nonInterestIncome": "None", "operatingExpenses": "69871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "163000", "costofGoodsAndServicesSold": "1047672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19298000", "sellingGeneralAndAdministrative": "11386000", "netIncomeFromContinuingOperations": "14536000" }, "balance": { "goodwill": "99409000", "inventory": "51965000", "commonStock": "9217000", "currentDebt": "None", "investments": "None", "totalAssets": "1217575000", "longTermDebt": "750512000", "shortTermDebt": "76122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "103450000", "reportedCurrency": "USD", "retainedEarnings": "-36470000", "totalLiabilities": "1189231000", "otherCurrentAssets": "24261000", "totalCurrentAssets": "116119000", "currentLongTermDebt": "None", "longTermInvestments": "4657000", "shortTermInvestments": "20100000", "currentNetReceivables": "35402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101456000", "currentAccountsPayable": "76953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "709099000", "shortLongTermDebtTotal": "925402000", "totalShareholderEquity": "28344000", "capitalLeaseObligations": "174890000", "otherCurrentLiabilities": "-4121000", "totalCurrentLiabilities": "170313000", "otherNonCurrentLiabilities": "220431000", "totalNonCurrentLiabilities": "1018918000", "cashAndShortTermInvestments": "4491000", "commonStockSharesOutstanding": "38150236", "intangibleAssetsExcludingGoodwill": "103450000", "cashAndCashEquivalentsAtCarryingValue": "4491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14536000", "profitLoss": "None", "dividendPayout": "19925000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4054000", "operatingCashflow": "35725000", "capitalExpenditures": "5327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37443000", "cashflowFromInvestment": "-1308000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19298000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1145396000, "cost_of_revenue": 1047672000, "gross_profit": 97724000, "research_and_development": null, "selling_general_admin": 11386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28016000, "depreciation_amortisation": 19298000, "ebitda": 47314000, "interest_expense": 10683000, "interest_income": null, "other_non_operating": null, "pretax_income": 17333000, "tax_provision": 2797000, "effective_tax_rate": null, "net_income": 14536000, "net_income_continuing_ops": 14536000, "net_income_to_common": 14536000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4491000, "short_term_investments": 20100000, "net_receivables": 35402000, "inventory": 51965000, "other_current_assets": null, "total_current_assets": 116119000, "net_ppe": null, "goodwill": 99409000, "intangible_assets": 103450000, "goodwill_and_intangibles": 202859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1101456000, "total_assets": 1217575000, "short_term_debt": 76122000, "accounts_payable": 76953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 170313000, "long_term_debt": 750512000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1018918000, "total_liabilities": 1189231000, "total_debt": 826634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36470000, "total_equity": 28344000, "shares_outstanding": 38150236, "operating_cash_flow": 35725000, "stock_based_compensation": 562000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1308000, "dividends_paid": 19925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37443000, "free_cash_flow": 41052000, "net_change_in_cash": -3026000 }, "raw_data": { "income": { "ebit": "28016000", "ebitda": "47314000", "netIncome": "14536000", "grossProfit": "97724000", "depreciation": "None", "totalRevenue": "1145396000", "costOfRevenue": "1047672000", "interestIncome": "None", "incomeBeforeTax": "17333000", "interestExpense": "10683000", "operatingIncome": "27853000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2797000", "reportedCurrency": "USD", "netInterestIncome": "-10683000", "nonInterestIncome": "None", "operatingExpenses": "69871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "163000", "costofGoodsAndServicesSold": "1047672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19298000", "sellingGeneralAndAdministrative": "11386000", "netIncomeFromContinuingOperations": "14536000" }, "balance": { "goodwill": "99409000", "inventory": "51965000", "commonStock": "9217000", "currentDebt": "None", "investments": "None", "totalAssets": "1217575000", "longTermDebt": "750512000", "shortTermDebt": "76122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "103450000", "reportedCurrency": "USD", "retainedEarnings": "-36470000", "totalLiabilities": "1189231000", "otherCurrentAssets": "24261000", "totalCurrentAssets": "116119000", "currentLongTermDebt": "None", "longTermInvestments": "4657000", "shortTermInvestments": "20100000", "currentNetReceivables": "35402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101456000", "currentAccountsPayable": "76953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "709099000", "shortLongTermDebtTotal": "925402000", "totalShareholderEquity": "28344000", "capitalLeaseObligations": "174890000", "otherCurrentLiabilities": "-4121000", "totalCurrentLiabilities": "170313000", "otherNonCurrentLiabilities": "220431000", "totalNonCurrentLiabilities": "1018918000", "cashAndShortTermInvestments": "4491000", "commonStockSharesOutstanding": "38150236", "intangibleAssetsExcludingGoodwill": "103450000", "cashAndCashEquivalentsAtCarryingValue": "4491000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14536000", "profitLoss": "None", "dividendPayout": "19925000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-4054000", "operatingCashflow": "35725000", "capitalExpenditures": "5327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37443000", "cashflowFromInvestment": "-1308000", "stockBasedCompensation": "562000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19298000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }