{ "ticker": { "uuid": "8860795b-a05d-429e-b4f1-427400eed015", "symbol": "GEL", "name": "Genesis Energy LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/8860795b-a05d-429e-b4f1-427400eed015/", "api_url": "https://sharemaestro.com/factors/api/tickers/8860795b-a05d-429e-b4f1-427400eed015/" }, "ticker_metadata": { "id": 1715, "uuid": "8860795b-a05d-429e-b4f1-427400eed015", "symbol": "GEL", "name": "Genesis Energy LP", "asset_type": "equity", "market_cap": 1861458000, "stock_exchange_id": 3, "industry": "Oil & Gas Midstream", "sector": "Energy", "description": "Genesis Energy, LP operates in the midstream segment of the crude oil and natural gas industry. The company is headquartered in Houston, Texas.", "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": "8860795b-a05d-429e-b4f1-427400eed015", "symbol": "GEL", "name": "Genesis Energy LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Midstream", "page_url": "https://sharemaestro.com/factors/ticker/8860795b-a05d-429e-b4f1-427400eed015/", "api_url": "https://sharemaestro.com/factors/api/tickers/8860795b-a05d-429e-b4f1-427400eed015/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.26, "quality": 0.72, "momentum": 0.24, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 15.63, "market_cap": 1914117290.34, "pe_ratio": 53.9614, "earnings_yield": 0.0185, "ebitda_to_ev": 0.1118, "shareholder_yield": 0.0756, "roe": 0.5188, "piotroski_f_score": 4, "momentum_12_1": 0.0401, "volatility_252d": 0.2446 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "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": "2026-06-07T06:53:10.238551+00:00", "batch_id": "" }, "size": { "price_close": 15.63, "market_cap": 1914117290.34, "market_cap_usd": 1914117290.34, "enterprise_value": 5086083290.34, "shares_outstanding": 122464318, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 53.9614, "pb_ratio": 27.9948, "ptbv_ratio": null, "ps_ratio": 1.1403, "pcf_ratio": 5.9732, "pfcf_ratio": 4.2364, "ev_ebitda": 8.9457, "ev_ebit": 15.4676, "ev_sales": 3.0298, "ev_fcf": 11.2567, "earnings_yield": 0.0185, "fcf_yield": 0.0888, "price_to_sales": 1.1403, "price_to_book": 27.9948, "price_to_cashflow": 5.9732, "ebitda_to_ev": 0.1118, "sales_yield": 0.33 }, "yield": { "dividend_yield": 0.0756, "buyback_yield": 0, "shareholder_yield": 0.0756, "debt_paydown_yield": null, "total_yield": 0.0756 }, "quality": { "gross_margin": 0.224, "operating_margin": 0.1959, "net_margin": 0.0211, "ebitda_margin": 0.3387, "fcf_margin": 0.2692, "roe": 0.5188, "roa": 0.0073, "roic": 0.1006, "roc_greenblatt": null, "asset_turnover": 0.3471, "cash_conversion": 12.7376, "accruals_ratio": -0.0589, "sbc_to_revenue": -0.0105, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.5967, "revenue_stability_5y": 0.2423, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0778, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 62.9071, "net_debt_to_ebitda": 5.5791, "debt_to_assets": 0.6567, "interest_coverage": 1.2518, "current_ratio": 0.9752, "quick_ratio": 0.9208, "net_debt": 3171966000, "local_beta": -0.0003, "volatility_252d": 0.2446, "volatility_60d": 0.5385, "max_drawdown_12m": -0.1606, "risk_adjusted_momentum": 0.1641 }, "growth": { "revenue_growth_1y": -0.26, "revenue_growth_3y_cagr": -0.1638, "revenue_growth_5y_cagr": -0.0223, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4247, "book_value_growth_1y": -0.7841, "revenue_growth": -0.26, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0452, "price_return_3m": -0.127, "price_return_6m": -0.0091, "price_return_9m": -0.0293, "price_return_12m": -0.0069, "price_return_12m_ex1m": 0.0401, "momentum_6m": -0.0091, "momentum_12m": -0.0069, "momentum_12_1": 0.0401, "distance_from_52w_high": -0.127, "distance_from_52w_low": 0.08, "relative_strength": -0.1069 }, "raw_ttm": { "revenue_ttm": 1678659000, "gross_profit_ttm": 376097571, "ebit_ttm": 328821571, "ebitda_ttm": 568548571, "net_income_ttm": 35472000, "eps_diluted_ttm": 0.2897, "operating_cash_flow_ttm": 320450000, "capital_expenditure_ttm": 131379000, "fcf_ttm": 451829000, "dividends_paid_ttm": 144628000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 262669000, "cash_and_equivalents": 4210000, "total_current_assets": 702819000, "total_current_liabilities": 720703000, "net_ppe": null, "total_assets": 4836714000, "total_debt": 3176176000, "total_equity": 68374000, "net_working_capital": -22094000, "book_value_per_share": 0.5583, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -306908000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 86, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 58, "rank_earnings_yield": 86, "rank_fcf_yield": 45, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 5, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 80, "rank_fcf_margin": 34, "rank_piotroski": 79, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63 }, "composites": { "value_composite": 74, "quality_composite": 28, "momentum_composite": 76, "growth_composite": 88, "yield_composite": 6, "svqf_composite": 93, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.4327, "os_score": 0.25, "value_percentile": 0.26, "quality_percentile": 0.72, "momentum_percentile": 0.24, "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": 15, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4171, "ticker_id": 1715, "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": "2026-06-07T06:53:10.238551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.63, "market_cap": 1914117290.34, "market_cap_usd": 1914117290.34, "enterprise_value": 5086083290.34, "shares_outstanding": 122464318, "fx_rate_to_usd": null, "pe_ratio": 53.96135798, "pb_ratio": 27.99481221, "ptbv_ratio": null, "ps_ratio": 1.14026571, "pcf_ratio": 5.9732167, "pfcf_ratio": 4.23637547, "ev_ebitda": 8.94573226, "ev_ebit": 15.46760839, "ev_sales": 3.029849, "ev_fcf": 11.25665526, "earnings_yield": 0.01853178, "fcf_yield": 0.08883634, "dividend_yield": 0.07555859, "buyback_yield": 0, "shareholder_yield": 0.07555859, "debt_paydown_yield": null, "total_yield": 0.07555859, "gross_margin": 0.22404644, "operating_margin": 0.19588348, "net_margin": 0.02113115, "ebitda_margin": 0.33869212, "fcf_margin": 0.26916068, "roe": 0.51879369, "roa": 0.0073339, "roic": 0.10057453, "roc_greenblatt": null, "asset_turnover": 0.347066, "cash_conversion": 12.73762404, "accruals_ratio": -0.05891975, "sbc_to_revenue": -0.01048396, "debt_to_equity": 62.90706994, "net_debt_to_ebitda": 5.57905896, "debt_to_assets": 0.65668055, "interest_coverage": 1.25184765, "current_ratio": 0.97518534, "quick_ratio": 0.9207607, "net_debt": 3171966000, "revenue_growth_1y": -0.25996147, "revenue_growth_3y_cagr": -0.16384759, "revenue_growth_5y_cagr": -0.02225978, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4246833, "book_value_growth_1y": -0.78405828, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.596667, "revenue_stability_5y": 0.242267, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04520464, "price_return_3m": -0.12704485, "price_return_6m": -0.00912895, "price_return_9m": -0.0292649, "price_return_12m": -0.00688761, "price_return_12m_ex1m": 0.04013114, "distance_from_52w_high": -0.12704485, "distance_from_52w_low": 0.07996435, "relative_strength": -0.10685119, "local_beta": -0.0003, "volatility_252d": 0.244585, "volatility_60d": 0.538522, "max_drawdown_12m": -0.16055561, "revenue_ttm": 1678659000, "gross_profit_ttm": 376097571, "ebit_ttm": 328821571, "ebitda_ttm": 568548571, "net_income_ttm": 35472000, "eps_diluted_ttm": 0.28965172, "operating_cash_flow_ttm": 320450000, "capital_expenditure_ttm": 131379000, "fcf_ttm": 451829000, "dividends_paid_ttm": 144628000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 262669000, "cash_and_equivalents": 4210000, "total_current_assets": 702819000, "total_current_liabilities": 720703000, "net_ppe": null, "total_assets": 4836714000, "total_debt": 3176176000, "total_equity": 68374000, "net_working_capital": -22094000, "book_value_per_share": 0.55831773, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -306908000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 86, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 58, "rank_earnings_yield": 86, "rank_fcf_yield": 45, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 5, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 80, "rank_fcf_margin": 34, "rank_piotroski": 79, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63, "value_composite": 74, "quality_composite": 28, "momentum_composite": 76, "growth_composite": 88, "yield_composite": 6, "svqf_composite": 93, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.63, "os": 0.25, "value": 0.26, "quality": 0.72, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 53.9614, "earnings_yield": 0.0185, "shareholder_yield": 0.0756, "roe": 0.5188, "momentum_12_1": 0.0401, "complete_fields": { "id": 4171, "ticker_id": 1715, "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": "2026-06-07T06:53:10.238551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.63, "market_cap": 1914117290.34, "market_cap_usd": 1914117290.34, "enterprise_value": 5086083290.34, "shares_outstanding": 122464318, "fx_rate_to_usd": null, "pe_ratio": 53.96135798, "pb_ratio": 27.99481221, "ptbv_ratio": null, "ps_ratio": 1.14026571, "pcf_ratio": 5.9732167, "pfcf_ratio": 4.23637547, "ev_ebitda": 8.94573226, "ev_ebit": 15.46760839, "ev_sales": 3.029849, "ev_fcf": 11.25665526, "earnings_yield": 0.01853178, "fcf_yield": 0.08883634, "dividend_yield": 0.07555859, "buyback_yield": 0, "shareholder_yield": 0.07555859, "debt_paydown_yield": null, "total_yield": 0.07555859, "gross_margin": 0.22404644, "operating_margin": 0.19588348, "net_margin": 0.02113115, "ebitda_margin": 0.33869212, "fcf_margin": 0.26916068, "roe": 0.51879369, "roa": 0.0073339, "roic": 0.10057453, "roc_greenblatt": null, "asset_turnover": 0.347066, "cash_conversion": 12.73762404, "accruals_ratio": -0.05891975, "sbc_to_revenue": -0.01048396, "debt_to_equity": 62.90706994, "net_debt_to_ebitda": 5.57905896, "debt_to_assets": 0.65668055, "interest_coverage": 1.25184765, "current_ratio": 0.97518534, "quick_ratio": 0.9207607, "net_debt": 3171966000, "revenue_growth_1y": -0.25996147, "revenue_growth_3y_cagr": -0.16384759, "revenue_growth_5y_cagr": -0.02225978, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4246833, "book_value_growth_1y": -0.78405828, "piotroski_f_score": 4, "altman_z_score": null, "earnings_stability_5y": 2.596667, "revenue_stability_5y": 0.242267, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04520464, "price_return_3m": -0.12704485, "price_return_6m": -0.00912895, "price_return_9m": -0.0292649, "price_return_12m": -0.00688761, "price_return_12m_ex1m": 0.04013114, "distance_from_52w_high": -0.12704485, "distance_from_52w_low": 0.07996435, "relative_strength": -0.10685119, "local_beta": -0.0003, "volatility_252d": 0.244585, "volatility_60d": 0.538522, "max_drawdown_12m": -0.16055561, "revenue_ttm": 1678659000, "gross_profit_ttm": 376097571, "ebit_ttm": 328821571, "ebitda_ttm": 568548571, "net_income_ttm": 35472000, "eps_diluted_ttm": 0.28965172, "operating_cash_flow_ttm": 320450000, "capital_expenditure_ttm": 131379000, "fcf_ttm": 451829000, "dividends_paid_ttm": 144628000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 262669000, "cash_and_equivalents": 4210000, "total_current_assets": 702819000, "total_current_liabilities": 720703000, "net_ppe": null, "total_assets": 4836714000, "total_debt": 3176176000, "total_equity": 68374000, "net_working_capital": -22094000, "book_value_per_share": 0.55831773, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -306908000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 86, "rank_pb": 97, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 22, "rank_ev_ebitda": 32, "rank_ev_ebit": 58, "rank_earnings_yield": 86, "rank_fcf_yield": 45, "rank_dividend_yield": 9, "rank_shareholder_yield": 10, "rank_total_yield": 10, "rank_roe": 5, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 80, "rank_fcf_margin": 34, "rank_piotroski": 79, "rank_accruals": 38, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63, "value_composite": 74, "quality_composite": 28, "momentum_composite": 76, "growth_composite": 88, "yield_composite": 6, "svqf_composite": 93, "vc1_composite": 71, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 37, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 1630415000, "cost_of_revenue": 1285886000, "gross_profit": 344529000, "ebit": 258190000, "ebitda": 490262000, "pretax_income": 31311000, "tax_provision": 806000, "net_income": -8210000, "net_income_to_common": -8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6437000, "total_current_assets": 687466000, "total_assets": 4860703000, "short_term_debt": 0, "long_term_debt": 3599338000, "total_debt": 3599338000, "total_liabilities": 4152619000, "total_equity": 238176999, "shares_outstanding": 122464318, "goodwill_and_intangibles": 377565000 }, "cash_flow": { "operating_cash_flow": 275219000, "capital_expenditure": 186888000, "free_cash_flow": 462107000, "dividends_paid": 152400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267268, "ticker_id": 1715, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258190000", "ebitda": "490262000", "netIncome": "-8210000", "grossProfit": "344529000", "depreciation": "None", "totalRevenue": "1630415000", "costOfRevenue": "1285886000", "interestIncome": "217100000", "incomeBeforeTax": "31311000", "interestExpense": "264728999", "operatingIncome": "258190000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "806000", "reportedCurrency": "USD", "netInterestIncome": "-264729000", "nonInterestIncome": "None", "operatingExpenses": "86339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1285886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232072000", "sellingGeneralAndAdministrative": "86339000", "netIncomeFromContinuingOperations": "30505000" }, "balance": { "goodwill": "301959000", "inventory": "55366000", "commonStock": "-314346000", "currentDebt": "None", "investments": "None", "totalAssets": "4860703000", "longTermDebt": "3599338000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75606000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4152619000", "otherCurrentAssets": "17442000", "totalCurrentAssets": "687466000", "currentLongTermDebt": "None", "longTermInvestments": "218631000", "shortTermInvestments": "None", "currentNetReceivables": "608221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173237000", "currentAccountsPayable": "490712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522993000", "shortLongTermDebtTotal": "3046815000", "totalShareholderEquity": "238176999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208980000", "totalCurrentLiabilities": "699692000", "otherNonCurrentLiabilities": "388707000", "totalNonCurrentLiabilities": "3452927000", "cashAndShortTermInvestments": "6437000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "75606000", "cashAndCashEquivalentsAtCarryingValue": "6437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16658000", "profitLoss": "None", "dividendPayout": "152400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23018000", "operatingCashflow": "275219000", "capitalExpenditures": "186888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1176689000", "cashflowFromInvestment": "878355000", "stockBasedCompensation": "-15251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1630415000, "cost_of_revenue": 1285886000, "gross_profit": 344529000, "research_and_development": null, "selling_general_admin": 86339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258190000, "depreciation_amortisation": 232072000, "ebitda": 490262000, "interest_expense": 264728999, "interest_income": null, "other_non_operating": null, "pretax_income": 31311000, "tax_provision": 806000, "effective_tax_rate": null, "net_income": -8210000, "net_income_continuing_ops": 30505000, "net_income_to_common": -8210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6437000, "short_term_investments": null, "net_receivables": 608221000, "inventory": 55366000, "other_current_assets": null, "total_current_assets": 687466000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 75606000, "goodwill_and_intangibles": 377565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4173237000, "total_assets": 4860703000, "short_term_debt": 0, "accounts_payable": 490712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699692000, "long_term_debt": 3599338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3452927000, "total_liabilities": 4152619000, "total_debt": 3599338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 238176999, "shares_outstanding": 122464318, "operating_cash_flow": 275219000, "stock_based_compensation": -15251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 878355000, "dividends_paid": 152400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1176689000, "free_cash_flow": 462107000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258190000", "ebitda": "490262000", "netIncome": "-8210000", "grossProfit": "344529000", "depreciation": "None", "totalRevenue": "1630415000", "costOfRevenue": "1285886000", "interestIncome": "217100000", "incomeBeforeTax": "31311000", "interestExpense": "264728999", "operatingIncome": "258190000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "806000", "reportedCurrency": "USD", "netInterestIncome": "-264729000", "nonInterestIncome": "None", "operatingExpenses": "86339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1285886000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232072000", "sellingGeneralAndAdministrative": "86339000", "netIncomeFromContinuingOperations": "30505000" }, "balance": { "goodwill": "301959000", "inventory": "55366000", "commonStock": "-314346000", "currentDebt": "None", "investments": "None", "totalAssets": "4860703000", "longTermDebt": "3599338000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75606000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4152619000", "otherCurrentAssets": "17442000", "totalCurrentAssets": "687466000", "currentLongTermDebt": "None", "longTermInvestments": "218631000", "shortTermInvestments": "None", "currentNetReceivables": "608221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173237000", "currentAccountsPayable": "490712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522993000", "shortLongTermDebtTotal": "3046815000", "totalShareholderEquity": "238176999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208980000", "totalCurrentLiabilities": "699692000", "otherNonCurrentLiabilities": "388707000", "totalNonCurrentLiabilities": "3452927000", "cashAndShortTermInvestments": "6437000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "75606000", "cashAndCashEquivalentsAtCarryingValue": "6437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16658000", "profitLoss": "None", "dividendPayout": "152400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-23018000", "operatingCashflow": "275219000", "capitalExpenditures": "186888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1176689000", "cashflowFromInvestment": "878355000", "stockBasedCompensation": "-15251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "243383000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 2966216000, "cost_of_revenue": 2650685000, "gross_profit": 315531000, "ebit": 244156000, "ebitda": 557314000, "pretax_income": -31215000, "tax_provision": 1792000, "net_income": -63947000, "net_income_to_common": -63947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10748000, "total_current_assets": 911733000, "total_assets": 7037692000, "short_term_debt": 40658000, "long_term_debt": 4107153000, "total_debt": 4147811000, "total_liabilities": 5521909000, "total_equity": 1102966000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 399244000 }, "cash_flow": { "operating_cash_flow": 391934000, "capital_expenditure": 587145000, "free_cash_flow": 979079000, "dividends_paid": 162893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267273, "ticker_id": 1715, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "244156000", "ebitda": "557314000", "netIncome": "-63947000", "grossProfit": "315531000", "depreciation": "None", "totalRevenue": "2966216000", "costOfRevenue": "2650685000", "interestIncome": "228944000", "incomeBeforeTax": "-31215000", "interestExpense": "287235000", "operatingIncome": "213096000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1792000", "reportedCurrency": "USD", "netInterestIncome": "-287235000", "nonInterestIncome": "None", "operatingExpenses": "102435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2650685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313158000", "sellingGeneralAndAdministrative": "59432000", "netIncomeFromContinuingOperations": "-33007000" }, "balance": { "goodwill": "301959000", "inventory": "110739000", "commonStock": "279891000", "currentDebt": "None", "investments": "None", "totalAssets": "7037692000", "longTermDebt": "4107153000", "shortTermDebt": "40658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97285000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5521909000", "otherCurrentAssets": "44488000", "totalCurrentAssets": "911733000", "currentLongTermDebt": "None", "longTermInvestments": "240368000", "shortTermInvestments": "None", "currentNetReceivables": "745758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125959000", "currentAccountsPayable": "491070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5431245000", "shortLongTermDebtTotal": "4352743000", "totalShareholderEquity": "1102966000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285409000", "totalCurrentLiabilities": "858755000", "otherNonCurrentLiabilities": "538200000", "totalNonCurrentLiabilities": "4663154000", "cashAndShortTermInvestments": "10748000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "97285000", "cashAndCashEquivalentsAtCarryingValue": "10748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33007000", "profitLoss": "None", "dividendPayout": "162893000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38824000", "operatingCashflow": "391934000", "capitalExpenditures": "587145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161744000", "cashflowFromInvestment": "-552164000", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2966216000, "cost_of_revenue": 2650685000, "gross_profit": 315531000, "research_and_development": null, "selling_general_admin": 59432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 244156000, "depreciation_amortisation": 313158000, "ebitda": 557314000, "interest_expense": 287235000, "interest_income": null, "other_non_operating": null, "pretax_income": -31215000, "tax_provision": 1792000, "effective_tax_rate": null, "net_income": -63947000, "net_income_continuing_ops": -33007000, "net_income_to_common": -63947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10748000, "short_term_investments": null, "net_receivables": 745758000, "inventory": 110739000, "other_current_assets": null, "total_current_assets": 911733000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 97285000, "goodwill_and_intangibles": 399244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6125959000, "total_assets": 7037692000, "short_term_debt": 40658000, "accounts_payable": 491070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858755000, "long_term_debt": 4107153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4663154000, "total_liabilities": 5521909000, "total_debt": 4147811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1102966000, "shares_outstanding": 122464000, "operating_cash_flow": 391934000, "stock_based_compensation": 5234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 587145000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -552164000, "dividends_paid": 162893000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161744000, "free_cash_flow": 979079000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "244156000", "ebitda": "557314000", "netIncome": "-63947000", "grossProfit": "315531000", "depreciation": "None", "totalRevenue": "2966216000", "costOfRevenue": "2650685000", "interestIncome": "228944000", "incomeBeforeTax": "-31215000", "interestExpense": "287235000", "operatingIncome": "213096000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1792000", "reportedCurrency": "USD", "netInterestIncome": "-287235000", "nonInterestIncome": "None", "operatingExpenses": "102435000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2650685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313158000", "sellingGeneralAndAdministrative": "59432000", "netIncomeFromContinuingOperations": "-33007000" }, "balance": { "goodwill": "301959000", "inventory": "110739000", "commonStock": "279891000", "currentDebt": "None", "investments": "None", "totalAssets": "7037692000", "longTermDebt": "4107153000", "shortTermDebt": "40658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97285000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5521909000", "otherCurrentAssets": "44488000", "totalCurrentAssets": "911733000", "currentLongTermDebt": "None", "longTermInvestments": "240368000", "shortTermInvestments": "None", "currentNetReceivables": "745758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125959000", "currentAccountsPayable": "491070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5431245000", "shortLongTermDebtTotal": "4352743000", "totalShareholderEquity": "1102966000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285409000", "totalCurrentLiabilities": "858755000", "otherNonCurrentLiabilities": "538200000", "totalNonCurrentLiabilities": "4663154000", "cashAndShortTermInvestments": "10748000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "97285000", "cashAndCashEquivalentsAtCarryingValue": "10748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33007000", "profitLoss": "None", "dividendPayout": "162893000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "38824000", "operatingCashflow": "391934000", "capitalExpenditures": "587145000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161744000", "cashflowFromInvestment": "-552164000", "stockBasedCompensation": "5234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "162893000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313158000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 3176996000, "cost_of_revenue": 2781797000, "gross_profit": 395199000, "ebit": 381448000, "ebitda": 661637000, "pretax_income": 146328000, "tax_provision": -19000, "net_income": 117720000, "net_income_to_common": 117720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28038000, "total_current_assets": 964050000, "total_assets": 7069578000, "short_term_debt": 29869000, "long_term_debt": 3752847000, "total_debt": 3782716000, "total_liabilities": 5358801000, "total_equity": 1341327000, "shares_outstanding": 122535000, "goodwill_and_intangibles": 443496000 }, "cash_flow": { "operating_cash_flow": 521126000, "capital_expenditure": 620019000, "free_cash_flow": 1141145000, "dividends_paid": 167460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267278, "ticker_id": 1715, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "381448000", "ebitda": "661637000", "netIncome": "117720000", "grossProfit": "395199000", "depreciation": "None", "totalRevenue": "3176996000", "costOfRevenue": "2781797000", "interestIncome": "178465000", "incomeBeforeTax": "146328000", "interestExpense": "244663000", "operatingIncome": "329420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19000", "reportedCurrency": "USD", "netInterestIncome": "-244663000", "nonInterestIncome": "None", "operatingExpenses": "65779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2781797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280189000", "sellingGeneralAndAdministrative": "65779000", "netIncomeFromContinuingOperations": "146347000" }, "balance": { "goodwill": "301959000", "inventory": "135231000", "commonStock": "519698000", "currentDebt": "None", "investments": "None", "totalAssets": "7069578000", "longTermDebt": "3752847000", "shortTermDebt": "29869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "141537000", "reportedCurrency": "USD", "retainedEarnings": "-519697999", "totalLiabilities": "5358801000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "964050000", "currentLongTermDebt": "None", "longTermInvestments": "263829000", "shortTermInvestments": "-859000", "currentNetReceivables": "759547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105528000", "currentAccountsPayable": "588924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5309162000", "shortLongTermDebtTotal": "3997662000", "totalShareholderEquity": "1341327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337194000", "totalCurrentLiabilities": "967447000", "otherNonCurrentLiabilities": "570197000", "totalNonCurrentLiabilities": "4391354000", "cashAndShortTermInvestments": "28038000", "commonStockSharesOutstanding": "122535000", "intangibleAssetsExcludingGoodwill": "141537000", "cashAndCashEquivalentsAtCarryingValue": "28038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117720000", "profitLoss": "None", "dividendPayout": "167460000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37566000", "operatingCashflow": "521126000", "capitalExpenditures": "620019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73993000", "cashflowFromInvestment": "-593648000", "stockBasedCompensation": "25379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292229000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3176996000, "cost_of_revenue": 2781797000, "gross_profit": 395199000, "research_and_development": null, "selling_general_admin": 65779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 381448000, "depreciation_amortisation": 280189000, "ebitda": 661637000, "interest_expense": 244663000, "interest_income": null, "other_non_operating": null, "pretax_income": 146328000, "tax_provision": -19000, "effective_tax_rate": null, "net_income": 117720000, "net_income_continuing_ops": 146347000, "net_income_to_common": 117720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28038000, "short_term_investments": -859000, "net_receivables": 759547000, "inventory": 135231000, "other_current_assets": null, "total_current_assets": 964050000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 141537000, "goodwill_and_intangibles": 443496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6105528000, "total_assets": 7069578000, "short_term_debt": 29869000, "accounts_payable": 588924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967447000, "long_term_debt": 3752847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4391354000, "total_liabilities": 5358801000, "total_debt": 3782716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -519697999, "total_equity": 1341327000, "shares_outstanding": 122535000, "operating_cash_flow": 521126000, "stock_based_compensation": 25379000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 620019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -593648000, "dividends_paid": 167460000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73993000, "free_cash_flow": 1141145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "381448000", "ebitda": "661637000", "netIncome": "117720000", "grossProfit": "395199000", "depreciation": "None", "totalRevenue": "3176996000", "costOfRevenue": "2781797000", "interestIncome": "178465000", "incomeBeforeTax": "146328000", "interestExpense": "244663000", "operatingIncome": "329420000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19000", "reportedCurrency": "USD", "netInterestIncome": "-244663000", "nonInterestIncome": "None", "operatingExpenses": "65779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2781797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280189000", "sellingGeneralAndAdministrative": "65779000", "netIncomeFromContinuingOperations": "146347000" }, "balance": { "goodwill": "301959000", "inventory": "135231000", "commonStock": "519698000", "currentDebt": "None", "investments": "None", "totalAssets": "7069578000", "longTermDebt": "3752847000", "shortTermDebt": "29869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "141537000", "reportedCurrency": "USD", "retainedEarnings": "-519697999", "totalLiabilities": "5358801000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "964050000", "currentLongTermDebt": "None", "longTermInvestments": "263829000", "shortTermInvestments": "-859000", "currentNetReceivables": "759547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105528000", "currentAccountsPayable": "588924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5309162000", "shortLongTermDebtTotal": "3997662000", "totalShareholderEquity": "1341327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337194000", "totalCurrentLiabilities": "967447000", "otherNonCurrentLiabilities": "570197000", "totalNonCurrentLiabilities": "4391354000", "cashAndShortTermInvestments": "28038000", "commonStockSharesOutstanding": "122535000", "intangibleAssetsExcludingGoodwill": "141537000", "cashAndCashEquivalentsAtCarryingValue": "28038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117720000", "profitLoss": "None", "dividendPayout": "167460000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-37566000", "operatingCashflow": "521126000", "capitalExpenditures": "620019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73993000", "cashflowFromInvestment": "-593648000", "stockBasedCompensation": "25379000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167460000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "292229000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 2788957000, "cost_of_revenue": 2151142000, "gross_profit": 637815000, "ebit": 275012000, "ebitda": 571217000, "pretax_income": 132304000, "tax_provision": 3169000, "net_income": 75457000, "net_income_to_common": 75457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26567000, "total_current_assets": 853047000, "total_assets": 6365992000, "short_term_debt": 17978000, "long_term_debt": 3464154000, "total_debt": 3482132000, "total_liabilities": 4590530000, "total_equity": 1775462000, "shares_outstanding": 122579000, "goodwill_and_intangibles": 429279000 }, "cash_flow": { "operating_cash_flow": 334395000, "capital_expenditure": 424195000, "free_cash_flow": 758590000, "dividends_paid": 148284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267283, "ticker_id": 1715, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275012000", "ebitda": "571217000", "netIncome": "75457000", "grossProfit": "637815000", "depreciation": "None", "totalRevenue": "2788957000", "costOfRevenue": "2151142000", "interestIncome": "171950000", "incomeBeforeTax": "132304000", "interestExpense": "226156000", "operatingIncome": "315012000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3169000", "reportedCurrency": "USD", "netInterestIncome": "-226156000", "nonInterestIncome": "None", "operatingExpenses": "322803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43448000", "costofGoodsAndServicesSold": "2151142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296205000", "sellingGeneralAndAdministrative": "66598000", "netIncomeFromContinuingOperations": "129135000" }, "balance": { "goodwill": "301959000", "inventory": "78143000", "commonStock": "567277000", "currentDebt": "None", "investments": "None", "totalAssets": "6365992000", "longTermDebt": "3464154000", "shortTermDebt": "17978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "127320000", "reportedCurrency": "USD", "retainedEarnings": "-1453072000", "totalLiabilities": "4590530000", "otherCurrentAssets": "26770000", "totalCurrentAssets": "853047000", "currentLongTermDebt": "None", "longTermInvestments": "284486000", "shortTermInvestments": "None", "currentNetReceivables": "721567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5512945000", "currentAccountsPayable": "427961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4641695000", "shortLongTermDebtTotal": "4374041000", "totalShareholderEquity": "1775462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245190000", "totalCurrentLiabilities": "709107000", "otherNonCurrentLiabilities": "400617000", "totalNonCurrentLiabilities": "3881423000", "cashAndShortTermInvestments": "26567000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "127320000", "cashAndCashEquivalentsAtCarryingValue": "26567000", "accumulatedDepreciationAmortizationPPE": "-1768465000" }, "cashflow": { "netIncome": "129135000", "profitLoss": "None", "dividendPayout": "148284000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2087000", "operatingCashflow": "334395000", "capitalExpenditures": "424195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41699000", "cashflowFromInvestment": "-374519000", "stockBasedCompensation": "17810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2788957000, "cost_of_revenue": 2151142000, "gross_profit": 637815000, "research_and_development": null, "selling_general_admin": 66598000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275012000, "depreciation_amortisation": 296205000, "ebitda": 571217000, "interest_expense": 226156000, "interest_income": null, "other_non_operating": null, "pretax_income": 132304000, "tax_provision": 3169000, "effective_tax_rate": null, "net_income": 75457000, "net_income_continuing_ops": 129135000, "net_income_to_common": 75457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26567000, "short_term_investments": null, "net_receivables": 721567000, "inventory": 78143000, "other_current_assets": null, "total_current_assets": 853047000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 127320000, "goodwill_and_intangibles": 429279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5512945000, "total_assets": 6365992000, "short_term_debt": 17978000, "accounts_payable": 427961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709107000, "long_term_debt": 3464154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3881423000, "total_liabilities": 4590530000, "total_debt": 3482132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1453072000, "total_equity": 1775462000, "shares_outstanding": 122579000, "operating_cash_flow": 334395000, "stock_based_compensation": 17810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 424195000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -374519000, "dividends_paid": 148284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 41699000, "free_cash_flow": 758590000, "net_change_in_cash": 1575000 }, "raw_data": { "income": { "ebit": "275012000", "ebitda": "571217000", "netIncome": "75457000", "grossProfit": "637815000", "depreciation": "None", "totalRevenue": "2788957000", "costOfRevenue": "2151142000", "interestIncome": "171950000", "incomeBeforeTax": "132304000", "interestExpense": "226156000", "operatingIncome": "315012000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3169000", "reportedCurrency": "USD", "netInterestIncome": "-226156000", "nonInterestIncome": "None", "operatingExpenses": "322803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "43448000", "costofGoodsAndServicesSold": "2151142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296205000", "sellingGeneralAndAdministrative": "66598000", "netIncomeFromContinuingOperations": "129135000" }, "balance": { "goodwill": "301959000", "inventory": "78143000", "commonStock": "567277000", "currentDebt": "None", "investments": "None", "totalAssets": "6365992000", "longTermDebt": "3464154000", "shortTermDebt": "17978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "127320000", "reportedCurrency": "USD", "retainedEarnings": "-1453072000", "totalLiabilities": "4590530000", "otherCurrentAssets": "26770000", "totalCurrentAssets": "853047000", "currentLongTermDebt": "None", "longTermInvestments": "284486000", "shortTermInvestments": "None", "currentNetReceivables": "721567000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5512945000", "currentAccountsPayable": "427961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4641695000", "shortLongTermDebtTotal": "4374041000", "totalShareholderEquity": "1775462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "245190000", "totalCurrentLiabilities": "709107000", "otherNonCurrentLiabilities": "400617000", "totalNonCurrentLiabilities": "3881423000", "cashAndShortTermInvestments": "26567000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "127320000", "cashAndCashEquivalentsAtCarryingValue": "26567000", "accumulatedDepreciationAmortizationPPE": "-1768465000" }, "cashflow": { "netIncome": "129135000", "profitLoss": "None", "dividendPayout": "148284000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2087000", "operatingCashflow": "334395000", "capitalExpenditures": "424195000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "41699000", "cashflowFromInvestment": "-374519000", "stockBasedCompensation": "17810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1575000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-288629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296205000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 2125476000, "cost_of_revenue": 1988595000, "gross_profit": 136881000, "ebit": 97362000, "ebitda": 407108000, "pretax_income": -136362000, "tax_provision": 1670000, "net_income": -165067000, "net_income_to_common": -165067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24992000, "total_current_assets": 542484000, "total_assets": 5905801000, "short_term_debt": 19966000, "long_term_debt": 2979505000, "total_debt": 2999471000, "total_liabilities": 3925666000, "total_equity": 1980135000, "shares_outstanding": 122579000, "goodwill_and_intangibles": 429022000 }, "cash_flow": { "operating_cash_flow": 337951000, "capital_expenditure": 301395000, "free_cash_flow": 639346000, "dividends_paid": 148284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267288, "ticker_id": 1715, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97362000", "ebitda": "407108000", "netIncome": "-165067000", "grossProfit": "136881000", "depreciation": "None", "totalRevenue": "2125476000", "costOfRevenue": "1988595000", "interestIncome": "175826000", "incomeBeforeTax": "-136362000", "interestExpense": "233724000", "operatingIncome": "75696000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1670000", "reportedCurrency": "USD", "netInterestIncome": "-233724000", "nonInterestIncome": "None", "operatingExpenses": "61185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21666000", "costofGoodsAndServicesSold": "1988595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309746000", "sellingGeneralAndAdministrative": "61185000", "netIncomeFromContinuingOperations": "-138032000" }, "balance": { "goodwill": "301959000", "inventory": "77958000", "commonStock": "641313000", "currentDebt": "None", "investments": "None", "totalAssets": "5905801000", "longTermDebt": "2979505000", "shortTermDebt": "19966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "127063000", "reportedCurrency": "USD", "retainedEarnings": "-1437035000", "totalLiabilities": "3925666000", "otherCurrentAssets": "39200000", "totalCurrentAssets": "542484000", "currentLongTermDebt": "None", "longTermInvestments": "294050000", "shortTermInvestments": "None", "currentNetReceivables": "400334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5363317000", "currentAccountsPayable": "264316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4601986000", "shortLongTermDebtTotal": "3789586000", "totalShareholderEquity": "1980135000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210038000", "totalCurrentLiabilities": "496939000", "otherNonCurrentLiabilities": "434925000", "totalNonCurrentLiabilities": "3428727000", "cashAndShortTermInvestments": "24992000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "127063000", "cashAndCashEquivalentsAtCarryingValue": "24992000", "accumulatedDepreciationAmortizationPPE": "-1551855000" }, "cashflow": { "netIncome": "-138032000", "profitLoss": "None", "dividendPayout": "148284000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "20370000", "operatingCashflow": "337951000", "capitalExpenditures": "301395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65860000", "cashflowFromInvestment": "-274117000", "stockBasedCompensation": "8783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1035675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339628000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2125476000, "cost_of_revenue": 1988595000, "gross_profit": 136881000, "research_and_development": null, "selling_general_admin": 61185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97362000, "depreciation_amortisation": 309746000, "ebitda": 407108000, "interest_expense": 233724000, "interest_income": null, "other_non_operating": null, "pretax_income": -136362000, "tax_provision": 1670000, "effective_tax_rate": null, "net_income": -165067000, "net_income_continuing_ops": -138032000, "net_income_to_common": -165067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24992000, "short_term_investments": null, "net_receivables": 400334000, "inventory": 77958000, "other_current_assets": null, "total_current_assets": 542484000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 127063000, "goodwill_and_intangibles": 429022000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5363317000, "total_assets": 5905801000, "short_term_debt": 19966000, "accounts_payable": 264316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 496939000, "long_term_debt": 2979505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3428727000, "total_liabilities": 3925666000, "total_debt": 2999471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1437035000, "total_equity": 1980135000, "shares_outstanding": 122579000, "operating_cash_flow": 337951000, "stock_based_compensation": 8783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 301395000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274117000, "dividends_paid": 148284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65860000, "free_cash_flow": 639346000, "net_change_in_cash": -2026000 }, "raw_data": { "income": { "ebit": "97362000", "ebitda": "407108000", "netIncome": "-165067000", "grossProfit": "136881000", "depreciation": "None", "totalRevenue": "2125476000", "costOfRevenue": "1988595000", "interestIncome": "175826000", "incomeBeforeTax": "-136362000", "interestExpense": "233724000", "operatingIncome": "75696000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1670000", "reportedCurrency": "USD", "netInterestIncome": "-233724000", "nonInterestIncome": "None", "operatingExpenses": "61185000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "21666000", "costofGoodsAndServicesSold": "1988595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "309746000", "sellingGeneralAndAdministrative": "61185000", "netIncomeFromContinuingOperations": "-138032000" }, "balance": { "goodwill": "301959000", "inventory": "77958000", "commonStock": "641313000", "currentDebt": "None", "investments": "None", "totalAssets": "5905801000", "longTermDebt": "2979505000", "shortTermDebt": "19966000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "127063000", "reportedCurrency": "USD", "retainedEarnings": "-1437035000", "totalLiabilities": "3925666000", "otherCurrentAssets": "39200000", "totalCurrentAssets": "542484000", "currentLongTermDebt": "None", "longTermInvestments": "294050000", "shortTermInvestments": "None", "currentNetReceivables": "400334000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5363317000", "currentAccountsPayable": "264316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4601986000", "shortLongTermDebtTotal": "3789586000", "totalShareholderEquity": "1980135000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "210038000", "totalCurrentLiabilities": "496939000", "otherNonCurrentLiabilities": "434925000", "totalNonCurrentLiabilities": "3428727000", "cashAndShortTermInvestments": "24992000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "127063000", "cashAndCashEquivalentsAtCarryingValue": "24992000", "accumulatedDepreciationAmortizationPPE": "-1551855000" }, "cashflow": { "netIncome": "-138032000", "profitLoss": "None", "dividendPayout": "148284000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "20370000", "operatingCashflow": "337951000", "capitalExpenditures": "301395000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65860000", "cashflowFromInvestment": "-274117000", "stockBasedCompensation": "8783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "148284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2026000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1035675000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "339628000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 1824655000, "cost_of_revenue": 1415500000, "gross_profit": 409155000, "ebit": 56496000, "ebitda": 351818000, "pretax_income": -398987000, "tax_provision": 1327000, "net_income": -416678000, "net_income_to_common": -416678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27018000, "total_current_assets": 580169000, "total_assets": 5933619000, "short_term_debt": 23348000, "long_term_debt": 3393716000, "total_debt": 3417064000, "total_liabilities": 4183462000, "total_equity": 1750157000, "shares_outstanding": 122579000, "goodwill_and_intangibles": 430701000 }, "cash_flow": { "operating_cash_flow": 296745000, "capital_expenditure": 144133000, "free_cash_flow": 440878000, "dividends_paid": 197316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267293, "ticker_id": 1715, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56496000", "ebitda": "351818000", "netIncome": "-416678000", "grossProfit": "409155000", "depreciation": "None", "totalRevenue": "1824655000", "costOfRevenue": "1415500000", "interestIncome": "145760000", "incomeBeforeTax": "-398987000", "interestExpense": "209779000", "operatingIncome": "-245958000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1327000", "reportedCurrency": "USD", "netInterestIncome": "-209779000", "nonInterestIncome": "None", "operatingExpenses": "655113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "56750000", "costofGoodsAndServicesSold": "1415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295322000", "sellingGeneralAndAdministrative": "56920000", "netIncomeFromContinuingOperations": "-400314000" }, "balance": { "goodwill": "301959000", "inventory": "99877000", "commonStock": "829326000", "currentDebt": "None", "investments": "None", "totalAssets": "5933619000", "longTermDebt": "3393716000", "shortTermDebt": "23348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "128742000", "reportedCurrency": "USD", "retainedEarnings": "-1628806000", "totalLiabilities": "4183462000", "otherCurrentAssets": "60809000", "totalCurrentAssets": "580169000", "currentLongTermDebt": "None", "longTermInvestments": "319068000", "shortTermInvestments": "None", "currentNetReceivables": "392465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5353450000", "currentAccountsPayable": "198433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403909000", "shortLongTermDebtTotal": "4207179000", "totalShareholderEquity": "1750157000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "184978000", "totalCurrentLiabilities": "383411000", "otherNonCurrentLiabilities": "393018000", "totalNonCurrentLiabilities": "3800051000", "cashAndShortTermInvestments": "27018000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "128742000", "cashAndCashEquivalentsAtCarryingValue": "27018000", "accumulatedDepreciationAmortizationPPE": "-1322141000" }, "cashflow": { "netIncome": "-400314000", "profitLoss": "None", "dividendPayout": "197316000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34740000", "operatingCashflow": "296745000", "capitalExpenditures": "144133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222376000", "cashflowFromInvestment": "-103756000", "stockBasedCompensation": "-3693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "571784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1824655000, "cost_of_revenue": 1415500000, "gross_profit": 409155000, "research_and_development": null, "selling_general_admin": 56920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56496000, "depreciation_amortisation": 295322000, "ebitda": 351818000, "interest_expense": 209779000, "interest_income": null, "other_non_operating": null, "pretax_income": -398987000, "tax_provision": 1327000, "effective_tax_rate": null, "net_income": -416678000, "net_income_continuing_ops": -400314000, "net_income_to_common": -416678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27018000, "short_term_investments": null, "net_receivables": 392465000, "inventory": 99877000, "other_current_assets": null, "total_current_assets": 580169000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 128742000, "goodwill_and_intangibles": 430701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5353450000, "total_assets": 5933619000, "short_term_debt": 23348000, "accounts_payable": 198433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383411000, "long_term_debt": 3393716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3800051000, "total_liabilities": 4183462000, "total_debt": 3417064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1628806000, "total_equity": 1750157000, "shares_outstanding": 122579000, "operating_cash_flow": 296745000, "stock_based_compensation": -3693000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 144133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103756000, "dividends_paid": 197316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222376000, "free_cash_flow": 440878000, "net_change_in_cash": -29387000 }, "raw_data": { "income": { "ebit": "56496000", "ebitda": "351818000", "netIncome": "-416678000", "grossProfit": "409155000", "depreciation": "None", "totalRevenue": "1824655000", "costOfRevenue": "1415500000", "interestIncome": "145760000", "incomeBeforeTax": "-398987000", "interestExpense": "209779000", "operatingIncome": "-245958000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1327000", "reportedCurrency": "USD", "netInterestIncome": "-209779000", "nonInterestIncome": "None", "operatingExpenses": "655113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "56750000", "costofGoodsAndServicesSold": "1415500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "295322000", "sellingGeneralAndAdministrative": "56920000", "netIncomeFromContinuingOperations": "-400314000" }, "balance": { "goodwill": "301959000", "inventory": "99877000", "commonStock": "829326000", "currentDebt": "None", "investments": "None", "totalAssets": "5933619000", "longTermDebt": "3393716000", "shortTermDebt": "23348000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "128742000", "reportedCurrency": "USD", "retainedEarnings": "-1628806000", "totalLiabilities": "4183462000", "otherCurrentAssets": "60809000", "totalCurrentAssets": "580169000", "currentLongTermDebt": "None", "longTermInvestments": "319068000", "shortTermInvestments": "None", "currentNetReceivables": "392465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5353450000", "currentAccountsPayable": "198433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4403909000", "shortLongTermDebtTotal": "4207179000", "totalShareholderEquity": "1750157000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "184978000", "totalCurrentLiabilities": "383411000", "otherNonCurrentLiabilities": "393018000", "totalNonCurrentLiabilities": "3800051000", "cashAndShortTermInvestments": "27018000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "128742000", "cashAndCashEquivalentsAtCarryingValue": "27018000", "accumulatedDepreciationAmortizationPPE": "-1322141000" }, "cashflow": { "netIncome": "-400314000", "profitLoss": "None", "dividendPayout": "197316000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34740000", "operatingCashflow": "296745000", "capitalExpenditures": "144133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222376000", "cashflowFromInvestment": "-103756000", "stockBasedCompensation": "-3693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "197316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-29387000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "571784000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 2480820000, "cost_of_revenue": 2155430000, "gross_profit": 325390000, "ebit": 320161000, "ebitda": 639967000, "pretax_income": 100721000, "tax_provision": 655000, "net_income": 95999000, "net_income_to_common": 95999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56405000, "total_current_assets": 593074000, "total_assets": 6608953000, "short_term_debt": 28406000, "long_term_debt": 959300000, "total_debt": 987706000, "total_liabilities": 4262533999, "total_equity": 2225004000, "shares_outstanding": 122579000, "goodwill_and_intangibles": 440886000 }, "cash_flow": { "operating_cash_flow": 382287000, "capital_expenditure": 163248000, "free_cash_flow": 545535000, "dividends_paid": 313180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267298, "ticker_id": 1715, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "320161000", "ebitda": "639967000", "netIncome": "95999000", "grossProfit": "325390000", "depreciation": "None", "totalRevenue": "2480820000", "costOfRevenue": "2155430000", "interestIncome": "171982000", "incomeBeforeTax": "100721000", "interestExpense": "219440000", "operatingIncome": "272703000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-219440000", "nonInterestIncome": "None", "operatingExpenses": "52687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "56484000", "costofGoodsAndServicesSold": "2155430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319806000", "sellingGeneralAndAdministrative": "52687000", "netIncomeFromContinuingOperations": "100066000" }, "balance": { "goodwill": "301959000", "inventory": "65137000", "commonStock": "1443320000", "currentDebt": "None", "investments": "None", "totalAssets": "6608953000", "longTermDebt": "959300000", "shortTermDebt": "28406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138927000", "reportedCurrency": "USD", "retainedEarnings": "-2241866000", "totalLiabilities": "4262533999", "otherCurrentAssets": "45230000", "totalCurrentAssets": "593074000", "currentLongTermDebt": "None", "longTermInvestments": "334523000", "shortTermInvestments": "9300000", "currentNetReceivables": "417002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6015879000", "currentAccountsPayable": "218737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4850300000", "shortLongTermDebtTotal": "3602553000", "totalShareholderEquity": "2225004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "168352000", "totalCurrentLiabilities": "415495000", "otherNonCurrentLiabilities": "393850000", "totalNonCurrentLiabilities": "3847038999", "cashAndShortTermInvestments": "56405000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "138927000", "cashAndCashEquivalentsAtCarryingValue": "56405000", "accumulatedDepreciationAmortizationPPE": "-1246121000" }, "cashflow": { "netIncome": "100066000", "profitLoss": "None", "dividendPayout": "313180000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7659000", "operatingCashflow": "382287000", "capitalExpenditures": "163248000", "changeInReceivables": "20668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195371000", "cashflowFromInvestment": "-140811000", "stockBasedCompensation": "8496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "46105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "815100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2480820000, "cost_of_revenue": 2155430000, "gross_profit": 325390000, "research_and_development": null, "selling_general_admin": 52687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 320161000, "depreciation_amortisation": 319806000, "ebitda": 639967000, "interest_expense": 219440000, "interest_income": null, "other_non_operating": null, "pretax_income": 100721000, "tax_provision": 655000, "effective_tax_rate": null, "net_income": 95999000, "net_income_continuing_ops": 100066000, "net_income_to_common": 95999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56405000, "short_term_investments": 9300000, "net_receivables": 417002000, "inventory": 65137000, "other_current_assets": null, "total_current_assets": 593074000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 138927000, "goodwill_and_intangibles": 440886000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6015879000, "total_assets": 6608953000, "short_term_debt": 28406000, "accounts_payable": 218737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 415495000, "long_term_debt": 959300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3847038999, "total_liabilities": 4262533999, "total_debt": 987706000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2241866000, "total_equity": 2225004000, "shares_outstanding": 122579000, "operating_cash_flow": 382287000, "stock_based_compensation": 8496000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140811000, "dividends_paid": 313180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195371000, "free_cash_flow": 545535000, "net_change_in_cash": 46105000 }, "raw_data": { "income": { "ebit": "320161000", "ebitda": "639967000", "netIncome": "95999000", "grossProfit": "325390000", "depreciation": "None", "totalRevenue": "2480820000", "costOfRevenue": "2155430000", "interestIncome": "171982000", "incomeBeforeTax": "100721000", "interestExpense": "219440000", "operatingIncome": "272703000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "655000", "reportedCurrency": "USD", "netInterestIncome": "-219440000", "nonInterestIncome": "None", "operatingExpenses": "52687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "56484000", "costofGoodsAndServicesSold": "2155430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319806000", "sellingGeneralAndAdministrative": "52687000", "netIncomeFromContinuingOperations": "100066000" }, "balance": { "goodwill": "301959000", "inventory": "65137000", "commonStock": "1443320000", "currentDebt": "None", "investments": "None", "totalAssets": "6608953000", "longTermDebt": "959300000", "shortTermDebt": "28406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "138927000", "reportedCurrency": "USD", "retainedEarnings": "-2241866000", "totalLiabilities": "4262533999", "otherCurrentAssets": "45230000", "totalCurrentAssets": "593074000", "currentLongTermDebt": "None", "longTermInvestments": "334523000", "shortTermInvestments": "9300000", "currentNetReceivables": "417002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6015879000", "currentAccountsPayable": "218737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4850300000", "shortLongTermDebtTotal": "3602553000", "totalShareholderEquity": "2225004000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "168352000", "totalCurrentLiabilities": "415495000", "otherNonCurrentLiabilities": "393850000", "totalNonCurrentLiabilities": "3847038999", "cashAndShortTermInvestments": "56405000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "138927000", "cashAndCashEquivalentsAtCarryingValue": "56405000", "accumulatedDepreciationAmortizationPPE": "-1246121000" }, "cashflow": { "netIncome": "100066000", "profitLoss": "None", "dividendPayout": "313180000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "7659000", "operatingCashflow": "382287000", "capitalExpenditures": "163248000", "changeInReceivables": "20668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195371000", "cashflowFromInvestment": "-140811000", "stockBasedCompensation": "8496000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "313180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "46105000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "815100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "331989000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 2912770000, "cost_of_revenue": 2591606000, "gross_profit": 321164000, "ebit": 218897000, "ebitda": 542596000, "pretax_income": -10294000, "tax_provision": 1498000, "net_income": -6075000, "net_income_to_common": -6075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10300000, "total_current_assets": 443279000, "total_assets": 6479071000, "short_term_debt": 9187000, "long_term_debt": 970100000, "total_debt": 979287000, "total_liabilities": 4037071000, "total_equity": 2442000000, "shares_outstanding": 122579000, "goodwill_and_intangibles": 464561000 }, "cash_flow": { "operating_cash_flow": 390039000, "capital_expenditure": 195367000, "free_cash_flow": 585406000, "dividends_paid": 257416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267303, "ticker_id": 1715, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218897000", "ebitda": "542596000", "netIncome": "-6075000", "grossProfit": "321164000", "depreciation": "None", "totalRevenue": "2912770000", "costOfRevenue": "2591606000", "interestIncome": "177205000", "incomeBeforeTax": "-10294000", "interestExpense": "229191000", "operatingIncome": "170248000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1498000", "reportedCurrency": "USD", "netInterestIncome": "-229191000", "nonInterestIncome": "None", "operatingExpenses": "66898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "43626000", "costofGoodsAndServicesSold": "2591606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323699000", "sellingGeneralAndAdministrative": "66898000", "netIncomeFromContinuingOperations": "-11792000" }, "balance": { "goodwill": "301959000", "inventory": "73531000", "commonStock": "1690799000", "currentDebt": "None", "investments": "None", "totalAssets": "6479071000", "longTermDebt": "970100000", "shortTermDebt": "9187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "162602000", "reportedCurrency": "USD", "retainedEarnings": "-10326000", "totalLiabilities": "4037071000", "otherCurrentAssets": "35986000", "totalCurrentAssets": "443279000", "currentLongTermDebt": "None", "longTermInvestments": "472010000", "shortTermInvestments": "8421000", "currentNetReceivables": "323462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035792000", "currentAccountsPayable": "127327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4977514000", "shortLongTermDebtTotal": "3432463000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205507000", "totalCurrentLiabilities": "332834000", "otherNonCurrentLiabilities": "259198000", "totalNonCurrentLiabilities": "3704237000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "162602000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "-1023825000" }, "cashflow": { "netIncome": "-11792000", "profitLoss": "None", "dividendPayout": "257416000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20963000", "operatingCashflow": "390039000", "capitalExpenditures": "195367000", "changeInReceivables": "20668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529473000", "cashflowFromInvestment": "140693000", "stockBasedCompensation": "3941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16490000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2912770000, "cost_of_revenue": 2591606000, "gross_profit": 321164000, "research_and_development": 0, "selling_general_admin": 66898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218897000, "depreciation_amortisation": 323699000, "ebitda": 542596000, "interest_expense": 229191000, "interest_income": null, "other_non_operating": null, "pretax_income": -10294000, "tax_provision": 1498000, "effective_tax_rate": null, "net_income": -6075000, "net_income_continuing_ops": -11792000, "net_income_to_common": -6075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10300000, "short_term_investments": 8421000, "net_receivables": 323462000, "inventory": 73531000, "other_current_assets": null, "total_current_assets": 443279000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 162602000, "goodwill_and_intangibles": 464561000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6035792000, "total_assets": 6479071000, "short_term_debt": 9187000, "accounts_payable": 127327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 332834000, "long_term_debt": 970100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3704237000, "total_liabilities": 4037071000, "total_debt": 979287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10326000, "total_equity": 2442000000, "shares_outstanding": 122579000, "operating_cash_flow": 390039000, "stock_based_compensation": 3941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 195367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 140693000, "dividends_paid": 257416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -529473000, "free_cash_flow": 585406000, "net_change_in_cash": 1259000 }, "raw_data": { "income": { "ebit": "218897000", "ebitda": "542596000", "netIncome": "-6075000", "grossProfit": "321164000", "depreciation": "None", "totalRevenue": "2912770000", "costOfRevenue": "2591606000", "interestIncome": "177205000", "incomeBeforeTax": "-10294000", "interestExpense": "229191000", "operatingIncome": "170248000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1498000", "reportedCurrency": "USD", "netInterestIncome": "-229191000", "nonInterestIncome": "None", "operatingExpenses": "66898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "43626000", "costofGoodsAndServicesSold": "2591606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323699000", "sellingGeneralAndAdministrative": "66898000", "netIncomeFromContinuingOperations": "-11792000" }, "balance": { "goodwill": "301959000", "inventory": "73531000", "commonStock": "1690799000", "currentDebt": "None", "investments": "None", "totalAssets": "6479071000", "longTermDebt": "970100000", "shortTermDebt": "9187000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "162602000", "reportedCurrency": "USD", "retainedEarnings": "-10326000", "totalLiabilities": "4037071000", "otherCurrentAssets": "35986000", "totalCurrentAssets": "443279000", "currentLongTermDebt": "None", "longTermInvestments": "472010000", "shortTermInvestments": "8421000", "currentNetReceivables": "323462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6035792000", "currentAccountsPayable": "127327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4977514000", "shortLongTermDebtTotal": "3432463000", "totalShareholderEquity": "2442000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "205507000", "totalCurrentLiabilities": "332834000", "otherNonCurrentLiabilities": "259198000", "totalNonCurrentLiabilities": "3704237000", "cashAndShortTermInvestments": "10300000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "162602000", "cashAndCashEquivalentsAtCarryingValue": "10300000", "accumulatedDepreciationAmortizationPPE": "-1023825000" }, "cashflow": { "netIncome": "-11792000", "profitLoss": "None", "dividendPayout": "257416000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "20963000", "operatingCashflow": "390039000", "capitalExpenditures": "195367000", "changeInReceivables": "20668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-529473000", "cashflowFromInvestment": "140693000", "stockBasedCompensation": "3941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "257416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1259000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16490000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 446555000, "cost_of_revenue": 352410429, "gross_profit": 94144571, "ebit": 79742571, "ebitda": 140890571, "pretax_income": 19257000, "tax_provision": 112000, "net_income": 6800000, "net_income_to_common": 6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4210000, "total_current_assets": 702819000, "total_assets": 4836714000, "short_term_debt": null, "long_term_debt": 3176176000, "total_debt": 3176176000, "total_liabilities": 4301208000, "total_equity": 68374000, "shares_outstanding": 122464318, "goodwill_and_intangibles": 375282000 }, "cash_flow": { "operating_cash_flow": 87383000, "capital_expenditure": 26058000, "free_cash_flow": 113441000, "dividends_paid": 39403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267266, "ticker_id": 1715, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79742571", "ebitda": "140890571", "netIncome": "6800000", "grossProfit": "94144571", "depreciation": "None", "totalRevenue": "446555000", "costOfRevenue": "352410429", "interestIncome": "None", "incomeBeforeTax": "19257000", "interestExpense": "67978000", "operatingIncome": "79742571", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-67978000", "nonInterestIncome": "None", "operatingExpenses": "14402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352410429", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61148000", "sellingGeneralAndAdministrative": "17524000", "netIncomeFromContinuingOperations": "19145000" }, "balance": { "goodwill": "301959000", "inventory": "39224000", "commonStock": "-343173000", "currentDebt": "None", "investments": "None", "totalAssets": "4836714000", "longTermDebt": "3176176000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "73323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4301208000", "otherCurrentAssets": "30782000", "totalCurrentAssets": "702819000", "currentLongTermDebt": "None", "longTermInvestments": "215610000", "shortTermInvestments": "None", "currentNetReceivables": "628603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133895000", "currentAccountsPayable": "508348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3176176000", "totalShareholderEquity": "68374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182741000", "totalCurrentLiabilities": "720703000", "otherNonCurrentLiabilities": "387112000", "totalNonCurrentLiabilities": "3580504999", "cashAndShortTermInvestments": "4210000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "73323000", "cashAndCashEquivalentsAtCarryingValue": "4210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6800000", "profitLoss": "None", "dividendPayout": "39403000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "16913000", "operatingCashflow": "87383000", "capitalExpenditures": "26058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62644000", "cashflowFromInvestment": "-26966000", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 446555000, "cost_of_revenue": 352410429, "gross_profit": 94144571, "research_and_development": null, "selling_general_admin": 17524000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79742571, "depreciation_amortisation": 61148000, "ebitda": 140890571, "interest_expense": 67978000, "interest_income": null, "other_non_operating": null, "pretax_income": 19257000, "tax_provision": 112000, "effective_tax_rate": null, "net_income": 6800000, "net_income_continuing_ops": 19145000, "net_income_to_common": 6800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4210000, "short_term_investments": null, "net_receivables": 628603000, "inventory": 39224000, "other_current_assets": null, "total_current_assets": 702819000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 73323000, "goodwill_and_intangibles": 375282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4133895000, "total_assets": 4836714000, "short_term_debt": null, "accounts_payable": 508348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720703000, "long_term_debt": 3176176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3580504999, "total_liabilities": 4301208000, "total_debt": 3176176000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 68374000, "shares_outstanding": 122464318, "operating_cash_flow": 87383000, "stock_based_compensation": 137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26966000, "dividends_paid": 39403000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -62644000, "free_cash_flow": 113441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79742571", "ebitda": "140890571", "netIncome": "6800000", "grossProfit": "94144571", "depreciation": "None", "totalRevenue": "446555000", "costOfRevenue": "352410429", "interestIncome": "None", "incomeBeforeTax": "19257000", "interestExpense": "67978000", "operatingIncome": "79742571", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "112000", "reportedCurrency": "USD", "netInterestIncome": "-67978000", "nonInterestIncome": "None", "operatingExpenses": "14402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "352410429", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61148000", "sellingGeneralAndAdministrative": "17524000", "netIncomeFromContinuingOperations": "19145000" }, "balance": { "goodwill": "301959000", "inventory": "39224000", "commonStock": "-343173000", "currentDebt": "None", "investments": "None", "totalAssets": "4836714000", "longTermDebt": "3176176000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "73323000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4301208000", "otherCurrentAssets": "30782000", "totalCurrentAssets": "702819000", "currentLongTermDebt": "None", "longTermInvestments": "215610000", "shortTermInvestments": "None", "currentNetReceivables": "628603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4133895000", "currentAccountsPayable": "508348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3176176000", "totalShareholderEquity": "68374000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "182741000", "totalCurrentLiabilities": "720703000", "otherNonCurrentLiabilities": "387112000", "totalNonCurrentLiabilities": "3580504999", "cashAndShortTermInvestments": "4210000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "73323000", "cashAndCashEquivalentsAtCarryingValue": "4210000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6800000", "profitLoss": "None", "dividendPayout": "39403000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "16913000", "operatingCashflow": "87383000", "capitalExpenditures": "26058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-62644000", "cashflowFromInvestment": "-26966000", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39403000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61148000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 440755000, "cost_of_revenue": 335179000, "gross_profit": 105576000, "ebit": 89911000, "ebitda": 152839000, "pretax_income": 34343000, "tax_provision": 64000, "net_income": 19871000, "net_income_to_common": 19871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6437000, "total_current_assets": 687466000, "total_assets": 4860703000, "short_term_debt": 0, "long_term_debt": 3599338000, "total_debt": 3599338000, "total_liabilities": 4152619000, "total_equity": 238177000, "shares_outstanding": 122464318, "goodwill_and_intangibles": 377565000 }, "cash_flow": { "operating_cash_flow": 115828000, "capital_expenditure": 23780000, "free_cash_flow": 139608000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267267, "ticker_id": 1715, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89911000", "ebitda": "152839000", "netIncome": "19871000", "grossProfit": "105576000", "depreciation": "None", "totalRevenue": "440755000", "costOfRevenue": "335179000", "interestIncome": "55568000", "incomeBeforeTax": "34343000", "interestExpense": "67530000", "operatingIncome": "89911000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-67530000", "nonInterestIncome": "None", "operatingExpenses": "15665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62928000", "sellingGeneralAndAdministrative": "15665000", "netIncomeFromContinuingOperations": "34279000" }, "balance": { "goodwill": "301959000", "inventory": "55366000", "commonStock": "-314346000", "currentDebt": "None", "investments": "None", "totalAssets": "4860703000", "longTermDebt": "3599338000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75606000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4152619000", "otherCurrentAssets": "17442000", "totalCurrentAssets": "687466000", "currentLongTermDebt": "None", "longTermInvestments": "218631000", "shortTermInvestments": "None", "currentNetReceivables": "608221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173237000", "currentAccountsPayable": "490712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522993000", "shortLongTermDebtTotal": "3040415000", "totalShareholderEquity": "238177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208980000", "totalCurrentLiabilities": "699692000", "otherNonCurrentLiabilities": "388707000", "totalNonCurrentLiabilities": "3452927000", "cashAndShortTermInvestments": "6437000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "75606000", "cashAndCashEquivalentsAtCarryingValue": "6437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19871000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6128000", "operatingCashflow": "115828000", "capitalExpenditures": "23780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109505000", "cashflowFromInvestment": "-4801000", "stockBasedCompensation": "-5370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65614999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 440755000, "cost_of_revenue": 335179000, "gross_profit": 105576000, "research_and_development": null, "selling_general_admin": 15665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89911000, "depreciation_amortisation": 62928000, "ebitda": 152839000, "interest_expense": 67530000, "interest_income": null, "other_non_operating": null, "pretax_income": 34343000, "tax_provision": 64000, "effective_tax_rate": null, "net_income": 19871000, "net_income_continuing_ops": 34279000, "net_income_to_common": 19871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6437000, "short_term_investments": null, "net_receivables": 608221000, "inventory": 55366000, "other_current_assets": null, "total_current_assets": 687466000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 75606000, "goodwill_and_intangibles": 377565000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4173237000, "total_assets": 4860703000, "short_term_debt": 0, "accounts_payable": 490712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 699692000, "long_term_debt": 3599338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3452927000, "total_liabilities": 4152619000, "total_debt": 3599338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 238177000, "shares_outstanding": 122464318, "operating_cash_flow": 115828000, "stock_based_compensation": -5370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4801000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109505000, "free_cash_flow": 139608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89911000", "ebitda": "152839000", "netIncome": "19871000", "grossProfit": "105576000", "depreciation": "None", "totalRevenue": "440755000", "costOfRevenue": "335179000", "interestIncome": "55568000", "incomeBeforeTax": "34343000", "interestExpense": "67530000", "operatingIncome": "89911000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "64000", "reportedCurrency": "USD", "netInterestIncome": "-67530000", "nonInterestIncome": "None", "operatingExpenses": "15665000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62928000", "sellingGeneralAndAdministrative": "15665000", "netIncomeFromContinuingOperations": "34279000" }, "balance": { "goodwill": "301959000", "inventory": "55366000", "commonStock": "-314346000", "currentDebt": "None", "investments": "None", "totalAssets": "4860703000", "longTermDebt": "3599338000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "75606000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4152619000", "otherCurrentAssets": "17442000", "totalCurrentAssets": "687466000", "currentLongTermDebt": "None", "longTermInvestments": "218631000", "shortTermInvestments": "None", "currentNetReceivables": "608221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4173237000", "currentAccountsPayable": "490712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3522993000", "shortLongTermDebtTotal": "3040415000", "totalShareholderEquity": "238177000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "208980000", "totalCurrentLiabilities": "699692000", "otherNonCurrentLiabilities": "388707000", "totalNonCurrentLiabilities": "3452927000", "cashAndShortTermInvestments": "6437000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "75606000", "cashAndCashEquivalentsAtCarryingValue": "6437000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19871000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6128000", "operatingCashflow": "115828000", "capitalExpenditures": "23780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109505000", "cashflowFromInvestment": "-4801000", "stockBasedCompensation": "-5370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65614999", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 414001000, "cost_of_revenue": 320083000, "gross_profit": 93918000, "ebit": 89436000, "ebitda": 149182000, "pretax_income": 23029000, "tax_provision": 253000, "net_income": 9207000, "net_income_to_common": 9207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4915000, "total_current_assets": 651980000, "total_assets": 4869720000, "short_term_debt": 0, "long_term_debt": 3096762000, "total_debt": 3096762000, "total_liabilities": 4161562000, "total_equity": 253381000, "shares_outstanding": 122464318, "goodwill_and_intangibles": 379943000 }, "cash_flow": { "operating_cash_flow": 70252000, "capital_expenditure": 26966000, "free_cash_flow": 97218000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267269, "ticker_id": 1715, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89436000", "ebitda": "149182000", "netIncome": "9207000", "grossProfit": "93918000", "depreciation": "None", "totalRevenue": "414001000", "costOfRevenue": "320083000", "interestIncome": "55562000", "incomeBeforeTax": "23029000", "interestExpense": "66407000", "operatingIncome": "78591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-66407000", "nonInterestIncome": "None", "operatingExpenses": "14959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59746000", "sellingGeneralAndAdministrative": "15288000", "netIncomeFromContinuingOperations": "22776000" }, "balance": { "goodwill": "301959000", "inventory": "49238000", "commonStock": "-299142000", "currentDebt": "None", "investments": "None", "totalAssets": "4869720000", "longTermDebt": "3096762000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "77984000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4161562000", "otherCurrentAssets": "20339000", "totalCurrentAssets": "651980000", "currentLongTermDebt": "None", "longTermInvestments": "223448000", "shortTermInvestments": "None", "currentNetReceivables": "577488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217740000", "currentAccountsPayable": "448696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3559272000", "shortLongTermDebtTotal": "3038162000", "totalShareholderEquity": "253381000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224552000", "totalCurrentLiabilities": "673248000", "otherNonCurrentLiabilities": "374835000", "totalNonCurrentLiabilities": "3488314000", "cashAndShortTermInvestments": "4915000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "77984000", "cashAndCashEquivalentsAtCarryingValue": "4915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450295000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9428000", "operatingCashflow": "70252000", "capitalExpenditures": "26966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48499000", "cashflowFromInvestment": "-21290000", "stockBasedCompensation": "-15519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-130938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 414001000, "cost_of_revenue": 320083000, "gross_profit": 93918000, "research_and_development": null, "selling_general_admin": 15288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89436000, "depreciation_amortisation": 59746000, "ebitda": 149182000, "interest_expense": 66407000, "interest_income": null, "other_non_operating": null, "pretax_income": 23029000, "tax_provision": 253000, "effective_tax_rate": null, "net_income": 9207000, "net_income_continuing_ops": 22776000, "net_income_to_common": 9207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4915000, "short_term_investments": null, "net_receivables": 577488000, "inventory": 49238000, "other_current_assets": null, "total_current_assets": 651980000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 77984000, "goodwill_and_intangibles": 379943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4217740000, "total_assets": 4869720000, "short_term_debt": 0, "accounts_payable": 448696000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 673248000, "long_term_debt": 3096762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3488314000, "total_liabilities": 4161562000, "total_debt": 3096762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 253381000, "shares_outstanding": 122464318, "operating_cash_flow": 70252000, "stock_based_compensation": -15519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21290000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48499000, "free_cash_flow": 97218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89436000", "ebitda": "149182000", "netIncome": "9207000", "grossProfit": "93918000", "depreciation": "None", "totalRevenue": "414001000", "costOfRevenue": "320083000", "interestIncome": "55562000", "incomeBeforeTax": "23029000", "interestExpense": "66407000", "operatingIncome": "78591000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "253000", "reportedCurrency": "USD", "netInterestIncome": "-66407000", "nonInterestIncome": "None", "operatingExpenses": "14959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59746000", "sellingGeneralAndAdministrative": "15288000", "netIncomeFromContinuingOperations": "22776000" }, "balance": { "goodwill": "301959000", "inventory": "49238000", "commonStock": "-299142000", "currentDebt": "None", "investments": "None", "totalAssets": "4869720000", "longTermDebt": "3096762000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "77984000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4161562000", "otherCurrentAssets": "20339000", "totalCurrentAssets": "651980000", "currentLongTermDebt": "None", "longTermInvestments": "223448000", "shortTermInvestments": "None", "currentNetReceivables": "577488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4217740000", "currentAccountsPayable": "448696000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3559272000", "shortLongTermDebtTotal": "3038162000", "totalShareholderEquity": "253381000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "224552000", "totalCurrentLiabilities": "673248000", "otherNonCurrentLiabilities": "374835000", "totalNonCurrentLiabilities": "3488314000", "cashAndShortTermInvestments": "4915000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "77984000", "cashAndCashEquivalentsAtCarryingValue": "4915000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "450295000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "9428000", "operatingCashflow": "70252000", "capitalExpenditures": "26966000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48499000", "cashflowFromInvestment": "-21290000", "stockBasedCompensation": "-15519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-130938000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 377348000, "cost_of_revenue": 294889000, "gross_profit": 82459000, "ebit": 69732000, "ebitda": 125637000, "pretax_income": 10356000, "tax_provision": 345000, "net_income": -406000, "net_income_to_common": -406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4452000, "total_current_assets": 587308000, "total_assets": 4838538000, "short_term_debt": 0, "long_term_debt": 3107515000, "total_debt": 3107515000, "total_liabilities": 4121134000, "total_equity": 279249000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 382408000 }, "cash_flow": { "operating_cash_flow": 46987000, "capital_expenditure": 54575000, "free_cash_flow": 101562000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267270, "ticker_id": 1715, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69732000", "ebitda": "125637000", "netIncome": "-406000", "grossProfit": "82459000", "depreciation": "None", "totalRevenue": "377348000", "costOfRevenue": "294889000", "interestIncome": "48424000", "incomeBeforeTax": "10356000", "interestExpense": "60754000", "operatingIncome": "67715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "345000", "reportedCurrency": "USD", "netInterestIncome": "-60754000", "nonInterestIncome": "None", "operatingExpenses": "14744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55905000", "sellingGeneralAndAdministrative": "14744000", "netIncomeFromContinuingOperations": "10011000" }, "balance": { "goodwill": "301959000", "inventory": "58184000", "commonStock": "-273274000", "currentDebt": "None", "investments": "None", "totalAssets": "4838538000", "longTermDebt": "3107515000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "80449000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4121134000", "otherCurrentAssets": "25082000", "totalCurrentAssets": "587308000", "currentLongTermDebt": "None", "longTermInvestments": "228682000", "shortTermInvestments": "None", "currentNetReceivables": "499590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4251229999", "currentAccountsPayable": "414436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3584233000", "shortLongTermDebtTotal": "3107515000", "totalShareholderEquity": "279249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "174069000", "totalCurrentLiabilities": "621905000", "otherNonCurrentLiabilities": "374950000", "totalNonCurrentLiabilities": "3499229000", "cashAndShortTermInvestments": "4452000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "80449000", "cashAndCashEquivalentsAtCarryingValue": "4452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10011000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20485000", "operatingCashflow": "46987000", "capitalExpenditures": "54575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371693000", "cashflowFromInvestment": "-48202000", "stockBasedCompensation": "3153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377348000, "cost_of_revenue": 294889000, "gross_profit": 82459000, "research_and_development": null, "selling_general_admin": 14744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69732000, "depreciation_amortisation": 55905000, "ebitda": 125637000, "interest_expense": 60754000, "interest_income": null, "other_non_operating": null, "pretax_income": 10356000, "tax_provision": 345000, "effective_tax_rate": null, "net_income": -406000, "net_income_continuing_ops": 10011000, "net_income_to_common": -406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4452000, "short_term_investments": null, "net_receivables": 499590000, "inventory": 58184000, "other_current_assets": null, "total_current_assets": 587308000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 80449000, "goodwill_and_intangibles": 382408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4251229999, "total_assets": 4838538000, "short_term_debt": 0, "accounts_payable": 414436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 621905000, "long_term_debt": 3107515000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3499229000, "total_liabilities": 4121134000, "total_debt": 3107515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 279249000, "shares_outstanding": 122464000, "operating_cash_flow": 46987000, "stock_based_compensation": 3153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48202000, "dividends_paid": 35075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -371693000, "free_cash_flow": 101562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69732000", "ebitda": "125637000", "netIncome": "-406000", "grossProfit": "82459000", "depreciation": "None", "totalRevenue": "377348000", "costOfRevenue": "294889000", "interestIncome": "48424000", "incomeBeforeTax": "10356000", "interestExpense": "60754000", "operatingIncome": "67715000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "345000", "reportedCurrency": "USD", "netInterestIncome": "-60754000", "nonInterestIncome": "None", "operatingExpenses": "14744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "294889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55905000", "sellingGeneralAndAdministrative": "14744000", "netIncomeFromContinuingOperations": "10011000" }, "balance": { "goodwill": "301959000", "inventory": "58184000", "commonStock": "-273274000", "currentDebt": "None", "investments": "None", "totalAssets": "4838538000", "longTermDebt": "3107515000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "80449000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4121134000", "otherCurrentAssets": "25082000", "totalCurrentAssets": "587308000", "currentLongTermDebt": "None", "longTermInvestments": "228682000", "shortTermInvestments": "None", "currentNetReceivables": "499590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4251229999", "currentAccountsPayable": "414436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3584233000", "shortLongTermDebtTotal": "3107515000", "totalShareholderEquity": "279249000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "174069000", "totalCurrentLiabilities": "621905000", "otherNonCurrentLiabilities": "374950000", "totalNonCurrentLiabilities": "3499229000", "cashAndShortTermInvestments": "4452000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "80449000", "cashAndCashEquivalentsAtCarryingValue": "4452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10011000", "profitLoss": "None", "dividendPayout": "35075000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-20485000", "operatingCashflow": "46987000", "capitalExpenditures": "54575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-371693000", "cashflowFromInvestment": "-48202000", "stockBasedCompensation": "3153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55905000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 398311000, "cost_of_revenue": 335696000, "gross_profit": 62615000, "ebit": 21973000, "ebitda": 80985000, "pretax_income": -36417000, "tax_provision": 144000, "net_income": -469075000, "net_income_to_common": -469075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 377360000, "total_current_assets": 937334000, "total_assets": 5211859000, "short_term_debt": 0, "long_term_debt": 3439113000, "total_debt": 3439113000, "total_liabilities": 4471727000, "total_equity": 314730000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 384875000 }, "cash_flow": { "operating_cash_flow": 24805000, "capital_expenditure": 81567000, "free_cash_flow": 106372000, "dividends_paid": 47175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267271, "ticker_id": 1715, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21973000", "ebitda": "80985000", "netIncome": "-469075000", "grossProfit": "62615000", "depreciation": "None", "totalRevenue": "398311000", "costOfRevenue": "335696000", "interestIncome": "57546000", "incomeBeforeTax": "-36417000", "interestExpense": "70038000", "operatingIncome": "21973000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-70038000", "nonInterestIncome": "None", "operatingExpenses": "40642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59012000", "sellingGeneralAndAdministrative": "40642000", "netIncomeFromContinuingOperations": "-36561000" }, "balance": { "goodwill": "301959000", "inventory": "38070000", "commonStock": "-237793000", "currentDebt": "None", "investments": "None", "totalAssets": "5211859000", "longTermDebt": "3439113000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "82916000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4471727000", "otherCurrentAssets": "23725000", "totalCurrentAssets": "937334000", "currentLongTermDebt": "None", "longTermInvestments": "234276000", "shortTermInvestments": "None", "currentNetReceivables": "498179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4274525000", "currentAccountsPayable": "401875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3600393000", "shortLongTermDebtTotal": "3439113000", "totalShareholderEquity": "314730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193107000", "totalCurrentLiabilities": "632970000", "otherNonCurrentLiabilities": "382925000", "totalNonCurrentLiabilities": "3838757000", "cashAndShortTermInvestments": "377360000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "82916000", "cashAndCashEquivalentsAtCarryingValue": "377360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460306000", "profitLoss": "None", "dividendPayout": "47175000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5833000", "operatingCashflow": "24805000", "capitalExpenditures": "81567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598340000", "cashflowFromInvestment": "921343000", "stockBasedCompensation": "2485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398311000, "cost_of_revenue": 335696000, "gross_profit": 62615000, "research_and_development": null, "selling_general_admin": 40642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21973000, "depreciation_amortisation": 59012000, "ebitda": 80985000, "interest_expense": 70038000, "interest_income": null, "other_non_operating": null, "pretax_income": -36417000, "tax_provision": 144000, "effective_tax_rate": null, "net_income": -469075000, "net_income_continuing_ops": -36561000, "net_income_to_common": -469075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 377360000, "short_term_investments": null, "net_receivables": 498179000, "inventory": 38070000, "other_current_assets": null, "total_current_assets": 937334000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 82916000, "goodwill_and_intangibles": 384875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4274525000, "total_assets": 5211859000, "short_term_debt": 0, "accounts_payable": 401875000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632970000, "long_term_debt": 3439113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3838757000, "total_liabilities": 4471727000, "total_debt": 3439113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 314730000, "shares_outstanding": 122464000, "operating_cash_flow": 24805000, "stock_based_compensation": 2485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81567000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 921343000, "dividends_paid": 47175000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -598340000, "free_cash_flow": 106372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21973000", "ebitda": "80985000", "netIncome": "-469075000", "grossProfit": "62615000", "depreciation": "None", "totalRevenue": "398311000", "costOfRevenue": "335696000", "interestIncome": "57546000", "incomeBeforeTax": "-36417000", "interestExpense": "70038000", "operatingIncome": "21973000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "144000", "reportedCurrency": "USD", "netInterestIncome": "-70038000", "nonInterestIncome": "None", "operatingExpenses": "40642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "335696000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59012000", "sellingGeneralAndAdministrative": "40642000", "netIncomeFromContinuingOperations": "-36561000" }, "balance": { "goodwill": "301959000", "inventory": "38070000", "commonStock": "-237793000", "currentDebt": "None", "investments": "None", "totalAssets": "5211859000", "longTermDebt": "3439113000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "82916000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "4471727000", "otherCurrentAssets": "23725000", "totalCurrentAssets": "937334000", "currentLongTermDebt": "None", "longTermInvestments": "234276000", "shortTermInvestments": "None", "currentNetReceivables": "498179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4274525000", "currentAccountsPayable": "401875000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3600393000", "shortLongTermDebtTotal": "3439113000", "totalShareholderEquity": "314730000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "193107000", "totalCurrentLiabilities": "632970000", "otherNonCurrentLiabilities": "382925000", "totalNonCurrentLiabilities": "3838757000", "cashAndShortTermInvestments": "377360000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "82916000", "cashAndCashEquivalentsAtCarryingValue": "377360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-460306000", "profitLoss": "None", "dividendPayout": "47175000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5833000", "operatingCashflow": "24805000", "capitalExpenditures": "81567000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-598340000", "cashflowFromInvestment": "921343000", "stockBasedCompensation": "2485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47175000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-262500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75033000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 725553000, "cost_of_revenue": 639615000, "gross_profit": 85938000, "ebit": 33191000, "ebitda": 113128000, "pretax_income": -39482000, "tax_provision": 1807000, "net_income": -49379000, "net_income_to_common": -49379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10748000, "total_current_assets": 911733000, "total_assets": 7037692000, "short_term_debt": 40658000, "long_term_debt": 4107153000, "total_debt": 4147811000, "total_liabilities": 5521909000, "total_equity": 1102966000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 399244000 }, "cash_flow": { "operating_cash_flow": 73968000, "capital_expenditure": 121057000, "free_cash_flow": 195025000, "dividends_paid": 42101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267272, "ticker_id": 1715, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33191000", "ebitda": "113128000", "netIncome": "-49379000", "grossProfit": "85938000", "depreciation": "None", "totalRevenue": "725553000", "costOfRevenue": "639615000", "interestIncome": "57644000", "incomeBeforeTax": "-39482000", "interestExpense": "75647000", "operatingIncome": "32100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1807000", "reportedCurrency": "USD", "netInterestIncome": "-75647000", "nonInterestIncome": "None", "operatingExpenses": "53838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79937000", "sellingGeneralAndAdministrative": "10835000", "netIncomeFromContinuingOperations": "-41289000" }, "balance": { "goodwill": "301959000", "inventory": "110739000", "commonStock": "279891000", "currentDebt": "None", "investments": "None", "totalAssets": "7037692000", "longTermDebt": "4107153000", "shortTermDebt": "40658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97285000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5521909000", "otherCurrentAssets": "44488000", "totalCurrentAssets": "911733000", "currentLongTermDebt": "None", "longTermInvestments": "240368000", "shortTermInvestments": "None", "currentNetReceivables": "745758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125959000", "currentAccountsPayable": "491070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5431245000", "shortLongTermDebtTotal": "4352743000", "totalShareholderEquity": "1102966000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285409000", "totalCurrentLiabilities": "858755000", "otherNonCurrentLiabilities": "538200000", "totalNonCurrentLiabilities": "4663154000", "cashAndShortTermInvestments": "10748000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "97285000", "cashAndCashEquivalentsAtCarryingValue": "10748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41289000", "profitLoss": "None", "dividendPayout": "42101000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-254000", "operatingCashflow": "73968000", "capitalExpenditures": "121057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39594000", "cashflowFromInvestment": "-115778000", "stockBasedCompensation": "-2886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725553000, "cost_of_revenue": 639615000, "gross_profit": 85938000, "research_and_development": null, "selling_general_admin": 10835000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33191000, "depreciation_amortisation": 79937000, "ebitda": 113128000, "interest_expense": 75647000, "interest_income": null, "other_non_operating": null, "pretax_income": -39482000, "tax_provision": 1807000, "effective_tax_rate": null, "net_income": -49379000, "net_income_continuing_ops": -41289000, "net_income_to_common": -49379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10748000, "short_term_investments": null, "net_receivables": 745758000, "inventory": 110739000, "other_current_assets": null, "total_current_assets": 911733000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 97285000, "goodwill_and_intangibles": 399244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6125959000, "total_assets": 7037692000, "short_term_debt": 40658000, "accounts_payable": 491070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 858755000, "long_term_debt": 4107153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4663154000, "total_liabilities": 5521909000, "total_debt": 4147811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 1102966000, "shares_outstanding": 122464000, "operating_cash_flow": 73968000, "stock_based_compensation": -2886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121057000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115778000, "dividends_paid": 42101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39594000, "free_cash_flow": 195025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33191000", "ebitda": "113128000", "netIncome": "-49379000", "grossProfit": "85938000", "depreciation": "None", "totalRevenue": "725553000", "costOfRevenue": "639615000", "interestIncome": "57644000", "incomeBeforeTax": "-39482000", "interestExpense": "75647000", "operatingIncome": "32100000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1807000", "reportedCurrency": "USD", "netInterestIncome": "-75647000", "nonInterestIncome": "None", "operatingExpenses": "53838000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "639615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79937000", "sellingGeneralAndAdministrative": "10835000", "netIncomeFromContinuingOperations": "-41289000" }, "balance": { "goodwill": "301959000", "inventory": "110739000", "commonStock": "279891000", "currentDebt": "None", "investments": "None", "totalAssets": "7037692000", "longTermDebt": "4107153000", "shortTermDebt": "40658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "97285000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "5521909000", "otherCurrentAssets": "44488000", "totalCurrentAssets": "911733000", "currentLongTermDebt": "None", "longTermInvestments": "240368000", "shortTermInvestments": "None", "currentNetReceivables": "745758000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6125959000", "currentAccountsPayable": "491070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5431245000", "shortLongTermDebtTotal": "4352743000", "totalShareholderEquity": "1102966000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "285409000", "totalCurrentLiabilities": "858755000", "otherNonCurrentLiabilities": "538200000", "totalNonCurrentLiabilities": "4663154000", "cashAndShortTermInvestments": "10748000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "97285000", "cashAndCashEquivalentsAtCarryingValue": "10748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41289000", "profitLoss": "None", "dividendPayout": "42101000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-254000", "operatingCashflow": "73968000", "capitalExpenditures": "121057000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39594000", "cashflowFromInvestment": "-115778000", "stockBasedCompensation": "-2886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83535000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 714297000, "cost_of_revenue": 649038000, "gross_profit": 65259000, "ebit": 58903000, "ebitda": 140740000, "pretax_income": -10133000, "tax_provision": -846000, "net_income": -17177000, "net_income_to_common": -17177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12964000, "total_current_assets": 925349000, "total_assets": 7058631000, "short_term_debt": 12700000, "long_term_debt": 4009016000, "total_debt": 4021716000, "total_liabilities": 5464243000, "total_equity": 1193270000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 444030000 }, "cash_flow": { "operating_cash_flow": 87324000, "capital_expenditure": 119645000, "free_cash_flow": 206969000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267274, "ticker_id": 1715, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58903000", "ebitda": "140740000", "netIncome": "-17177000", "grossProfit": "65259000", "depreciation": "None", "totalRevenue": "714297000", "costOfRevenue": "649038000", "interestIncome": "60350000", "incomeBeforeTax": "-10133000", "interestExpense": "65662000", "operatingIncome": "50217000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-846000", "reportedCurrency": "USD", "netInterestIncome": "-71984000", "nonInterestIncome": "None", "operatingExpenses": "15042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81837000", "sellingGeneralAndAdministrative": "15042000", "netIncomeFromContinuingOperations": "-9287000" }, "balance": { "goodwill": "301959000", "inventory": "110687000", "commonStock": "371371000", "currentDebt": "None", "investments": "None", "totalAssets": "7058631000", "longTermDebt": "4009016000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "142071000", "reportedCurrency": "USD", "retainedEarnings": "-1184960000", "totalLiabilities": "5464243000", "otherCurrentAssets": "56090000", "totalCurrentAssets": "925349000", "currentLongTermDebt": "None", "longTermInvestments": "245288000", "shortTermInvestments": "-1788000", "currentNetReceivables": "745608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6133282000", "currentAccountsPayable": "538980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5394777000", "shortLongTermDebtTotal": "4021716000", "totalShareholderEquity": "1193270000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "306724000", "totalCurrentLiabilities": "897035000", "otherNonCurrentLiabilities": "541874000", "totalNonCurrentLiabilities": "4567208000", "cashAndShortTermInvestments": "12964000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "142071000", "cashAndCashEquivalentsAtCarryingValue": "12964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9287000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1683000", "operatingCashflow": "87324000", "capitalExpenditures": "119645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24286000", "cashflowFromInvestment": "-112341000", "stockBasedCompensation": "-737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 714297000, "cost_of_revenue": 649038000, "gross_profit": 65259000, "research_and_development": null, "selling_general_admin": 15042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58903000, "depreciation_amortisation": 81837000, "ebitda": 140740000, "interest_expense": 65662000, "interest_income": null, "other_non_operating": null, "pretax_income": -10133000, "tax_provision": -846000, "effective_tax_rate": null, "net_income": -17177000, "net_income_continuing_ops": -9287000, "net_income_to_common": -17177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12964000, "short_term_investments": -1788000, "net_receivables": 745608000, "inventory": 110687000, "other_current_assets": null, "total_current_assets": 925349000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 142071000, "goodwill_and_intangibles": 444030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6133282000, "total_assets": 7058631000, "short_term_debt": 12700000, "accounts_payable": 538980000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 897035000, "long_term_debt": 4009016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4567208000, "total_liabilities": 5464243000, "total_debt": 4021716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1184960000, "total_equity": 1193270000, "shares_outstanding": 122464000, "operating_cash_flow": 87324000, "stock_based_compensation": -737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112341000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24286000, "free_cash_flow": 206969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58903000", "ebitda": "140740000", "netIncome": "-17177000", "grossProfit": "65259000", "depreciation": "None", "totalRevenue": "714297000", "costOfRevenue": "649038000", "interestIncome": "60350000", "incomeBeforeTax": "-10133000", "interestExpense": "65662000", "operatingIncome": "50217000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-846000", "reportedCurrency": "USD", "netInterestIncome": "-71984000", "nonInterestIncome": "None", "operatingExpenses": "15042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "649038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81837000", "sellingGeneralAndAdministrative": "15042000", "netIncomeFromContinuingOperations": "-9287000" }, "balance": { "goodwill": "301959000", "inventory": "110687000", "commonStock": "371371000", "currentDebt": "None", "investments": "None", "totalAssets": "7058631000", "longTermDebt": "4009016000", "shortTermDebt": "12700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "142071000", "reportedCurrency": "USD", "retainedEarnings": "-1184960000", "totalLiabilities": "5464243000", "otherCurrentAssets": "56090000", "totalCurrentAssets": "925349000", "currentLongTermDebt": "None", "longTermInvestments": "245288000", "shortTermInvestments": "-1788000", "currentNetReceivables": "745608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6133282000", "currentAccountsPayable": "538980000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5394777000", "shortLongTermDebtTotal": "4021716000", "totalShareholderEquity": "1193270000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "306724000", "totalCurrentLiabilities": "897035000", "otherNonCurrentLiabilities": "541874000", "totalNonCurrentLiabilities": "4567208000", "cashAndShortTermInvestments": "12964000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "142071000", "cashAndCashEquivalentsAtCarryingValue": "12964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9287000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1683000", "operatingCashflow": "87324000", "capitalExpenditures": "119645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24286000", "cashflowFromInvestment": "-112341000", "stockBasedCompensation": "-737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84786000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 430179000, "cost_of_revenue": 362101000, "gross_profit": 68078000, "ebit": 57702000, "ebitda": 135315000, "pretax_income": -3976000, "tax_provision": -11000, "net_income": -8744000, "net_income_to_common": -8744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13695000, "total_current_assets": 865616000, "total_assets": 6951302000, "short_term_debt": 12300000, "long_term_debt": 3937047000, "total_debt": 3949347000, "total_liabilities": 5306321000, "total_equity": 1250601000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 443707000 }, "cash_flow": { "operating_cash_flow": 104721000, "capital_expenditure": 172270000, "free_cash_flow": 276991000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267275, "ticker_id": 1715, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57702000", "ebitda": "135315000", "netIncome": "-8744000", "grossProfit": "68078000", "depreciation": "None", "totalRevenue": "430179000", "costOfRevenue": "362101000", "interestIncome": "None", "incomeBeforeTax": "-3976000", "interestExpense": "64539000", "operatingIncome": "49779000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-70870000", "nonInterestIncome": "None", "operatingExpenses": "18299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77613000", "sellingGeneralAndAdministrative": "18299000", "netIncomeFromContinuingOperations": "-1387000" }, "balance": { "goodwill": "301959000", "inventory": "106327000", "commonStock": "428812000", "currentDebt": "None", "investments": "None", "totalAssets": "6951302000", "longTermDebt": "3937047000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "141748000", "reportedCurrency": "USD", "retainedEarnings": "-428812000", "totalLiabilities": "5306321000", "otherCurrentAssets": "57609000", "totalCurrentAssets": "865616000", "currentLongTermDebt": "None", "longTermInvestments": "252142000", "shortTermInvestments": "None", "currentNetReceivables": "687985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085686000", "currentAccountsPayable": "418666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3949347000", "totalShareholderEquity": "1250601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328576000", "totalCurrentLiabilities": "793920000", "otherNonCurrentLiabilities": "557857000", "totalNonCurrentLiabilities": "4512401000", "cashAndShortTermInvestments": "13695000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "141748000", "cashAndCashEquivalentsAtCarryingValue": "13695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1387000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20318000", "operatingCashflow": "104721000", "capitalExpenditures": "172270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50264000", "cashflowFromInvestment": "-157337000", "stockBasedCompensation": "5471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430179000, "cost_of_revenue": 362101000, "gross_profit": 68078000, "research_and_development": null, "selling_general_admin": 18299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57702000, "depreciation_amortisation": 77613000, "ebitda": 135315000, "interest_expense": 64539000, "interest_income": null, "other_non_operating": null, "pretax_income": -3976000, "tax_provision": -11000, "effective_tax_rate": null, "net_income": -8744000, "net_income_continuing_ops": -1387000, "net_income_to_common": -8744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13695000, "short_term_investments": null, "net_receivables": 687985000, "inventory": 106327000, "other_current_assets": null, "total_current_assets": 865616000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 141748000, "goodwill_and_intangibles": 443707000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6085686000, "total_assets": 6951302000, "short_term_debt": 12300000, "accounts_payable": 418666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 793920000, "long_term_debt": 3937047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4512401000, "total_liabilities": 5306321000, "total_debt": 3949347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -428812000, "total_equity": 1250601000, "shares_outstanding": 122464000, "operating_cash_flow": 104721000, "stock_based_compensation": 5471000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 172270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157337000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50264000, "free_cash_flow": 276991000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57702000", "ebitda": "135315000", "netIncome": "-8744000", "grossProfit": "68078000", "depreciation": "None", "totalRevenue": "430179000", "costOfRevenue": "362101000", "interestIncome": "None", "incomeBeforeTax": "-3976000", "interestExpense": "64539000", "operatingIncome": "49779000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-11000", "reportedCurrency": "USD", "netInterestIncome": "-70870000", "nonInterestIncome": "None", "operatingExpenses": "18299000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "362101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "77613000", "sellingGeneralAndAdministrative": "18299000", "netIncomeFromContinuingOperations": "-1387000" }, "balance": { "goodwill": "301959000", "inventory": "106327000", "commonStock": "428812000", "currentDebt": "None", "investments": "None", "totalAssets": "6951302000", "longTermDebt": "3937047000", "shortTermDebt": "12300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "141748000", "reportedCurrency": "USD", "retainedEarnings": "-428812000", "totalLiabilities": "5306321000", "otherCurrentAssets": "57609000", "totalCurrentAssets": "865616000", "currentLongTermDebt": "None", "longTermInvestments": "252142000", "shortTermInvestments": "None", "currentNetReceivables": "687985000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6085686000", "currentAccountsPayable": "418666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3949347000", "totalShareholderEquity": "1250601000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328576000", "totalCurrentLiabilities": "793920000", "otherNonCurrentLiabilities": "557857000", "totalNonCurrentLiabilities": "4512401000", "cashAndShortTermInvestments": "13695000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "141748000", "cashAndCashEquivalentsAtCarryingValue": "13695000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1387000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20318000", "operatingCashflow": "104721000", "capitalExpenditures": "172270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50264000", "cashflowFromInvestment": "-157337000", "stockBasedCompensation": "5471000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76273000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 434447000, "cost_of_revenue": 361692000, "gross_profit": 72755000, "ebit": 71810000, "ebitda": 145581000, "pretax_income": 12162000, "tax_provision": 809000, "net_income": 11353000, "net_income_to_common": 11353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7047000, "total_current_assets": 879852000, "total_assets": 6945258000, "short_term_debt": 12000000, "long_term_debt": 3836622000, "total_debt": 3848622000, "total_liabilities": 5256816000, "total_equity": 1312496000, "shares_outstanding": 122464000, "goodwill_and_intangibles": 443576000 }, "cash_flow": { "operating_cash_flow": 125921000, "capital_expenditure": 174173000, "free_cash_flow": 300094000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267276, "ticker_id": 1715, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71810000", "ebitda": "145581000", "netIncome": "11353000", "grossProfit": "72755000", "depreciation": "None", "totalRevenue": "434447000", "costOfRevenue": "361692000", "interestIncome": "None", "incomeBeforeTax": "12162000", "interestExpense": "62334000", "operatingIncome": "58055000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-68734000", "nonInterestIncome": "None", "operatingExpenses": "14700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73771000", "sellingGeneralAndAdministrative": "14700000", "netIncomeFromContinuingOperations": "18956000" }, "balance": { "goodwill": "301959000", "inventory": "126645000", "commonStock": "490787000", "currentDebt": "None", "investments": "None", "totalAssets": "6945258000", "longTermDebt": "3836622000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "141617000", "reportedCurrency": "USD", "retainedEarnings": "-1680322000", "totalLiabilities": "5256816000", "otherCurrentAssets": "77416000", "totalCurrentAssets": "879852000", "currentLongTermDebt": "None", "longTermInvestments": "257021000", "shortTermInvestments": "None", "currentNetReceivables": "668744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6065406000", "currentAccountsPayable": "473263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3848622000", "totalShareholderEquity": "1312496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328898000", "totalCurrentLiabilities": "835081000", "otherNonCurrentLiabilities": "567094000", "totalNonCurrentLiabilities": "4421735000", "cashAndShortTermInvestments": "7047000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "141617000", "cashAndCashEquivalentsAtCarryingValue": "7047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18956000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20443000", "operatingCashflow": "125921000", "capitalExpenditures": "174173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47600000", "cashflowFromInvestment": "-166708000", "stockBasedCompensation": "4315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 434447000, "cost_of_revenue": 361692000, "gross_profit": 72755000, "research_and_development": null, "selling_general_admin": 14700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71810000, "depreciation_amortisation": 73771000, "ebitda": 145581000, "interest_expense": 62334000, "interest_income": null, "other_non_operating": null, "pretax_income": 12162000, "tax_provision": 809000, "effective_tax_rate": null, "net_income": 11353000, "net_income_continuing_ops": 18956000, "net_income_to_common": 11353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7047000, "short_term_investments": null, "net_receivables": 668744000, "inventory": 126645000, "other_current_assets": null, "total_current_assets": 879852000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 141617000, "goodwill_and_intangibles": 443576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6065406000, "total_assets": 6945258000, "short_term_debt": 12000000, "accounts_payable": 473263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 835081000, "long_term_debt": 3836622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4421735000, "total_liabilities": 5256816000, "total_debt": 3848622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1680322000, "total_equity": 1312496000, "shares_outstanding": 122464000, "operating_cash_flow": 125921000, "stock_based_compensation": 4315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174173000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -166708000, "dividends_paid": 40264000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47600000, "free_cash_flow": 300094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71810000", "ebitda": "145581000", "netIncome": "11353000", "grossProfit": "72755000", "depreciation": "None", "totalRevenue": "434447000", "costOfRevenue": "361692000", "interestIncome": "None", "incomeBeforeTax": "12162000", "interestExpense": "62334000", "operatingIncome": "58055000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "809000", "reportedCurrency": "USD", "netInterestIncome": "-68734000", "nonInterestIncome": "None", "operatingExpenses": "14700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361692000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73771000", "sellingGeneralAndAdministrative": "14700000", "netIncomeFromContinuingOperations": "18956000" }, "balance": { "goodwill": "301959000", "inventory": "126645000", "commonStock": "490787000", "currentDebt": "None", "investments": "None", "totalAssets": "6945258000", "longTermDebt": "3836622000", "shortTermDebt": "12000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "141617000", "reportedCurrency": "USD", "retainedEarnings": "-1680322000", "totalLiabilities": "5256816000", "otherCurrentAssets": "77416000", "totalCurrentAssets": "879852000", "currentLongTermDebt": "None", "longTermInvestments": "257021000", "shortTermInvestments": "None", "currentNetReceivables": "668744000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6065406000", "currentAccountsPayable": "473263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3848622000", "totalShareholderEquity": "1312496000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "328898000", "totalCurrentLiabilities": "835081000", "otherNonCurrentLiabilities": "567094000", "totalNonCurrentLiabilities": "4421735000", "cashAndShortTermInvestments": "7047000", "commonStockSharesOutstanding": "122464000", "intangibleAssetsExcludingGoodwill": "141617000", "cashAndCashEquivalentsAtCarryingValue": "7047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18956000", "profitLoss": "None", "dividendPayout": "40264000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "20443000", "operatingCashflow": "125921000", "capitalExpenditures": "174173000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47600000", "cashflowFromInvestment": "-166708000", "stockBasedCompensation": "4315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40264000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72625000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 774104000, "cost_of_revenue": 691017000, "gross_profit": 83087000, "ebit": 76828000, "ebitda": 147051000, "pretax_income": 18732000, "tax_provision": -1767000, "net_income": 11950000, "net_income_to_common": 11950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28038000, "total_current_assets": 964050000, "total_assets": 7069578000, "short_term_debt": 29869000, "long_term_debt": 3752847000, "total_debt": 3782716000, "total_liabilities": 5358801000, "total_equity": 1341327000, "shares_outstanding": 122464318, "goodwill_and_intangibles": 443496000 }, "cash_flow": { "operating_cash_flow": 124762000, "capital_expenditure": 224251000, "free_cash_flow": 349013000, "dividends_paid": 40966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267277, "ticker_id": 1715, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76828000", "ebitda": "147051000", "netIncome": "11950000", "grossProfit": "83087000", "depreciation": "None", "totalRevenue": "774104000", "costOfRevenue": "691017000", "interestIncome": "None", "incomeBeforeTax": "18732000", "interestExpense": "60606000", "operatingIncome": "65561000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1767000", "reportedCurrency": "USD", "netInterestIncome": "-60606000", "nonInterestIncome": "None", "operatingExpenses": "17526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70223000", "sellingGeneralAndAdministrative": "17526000", "netIncomeFromContinuingOperations": "20499000" }, "balance": { "goodwill": "301959000", "inventory": "135231000", "commonStock": "519698000", "currentDebt": "None", "investments": "None", "totalAssets": "7069578000", "longTermDebt": "3752847000", "shortTermDebt": "29869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "141537000", "reportedCurrency": "USD", "retainedEarnings": "-519698000", "totalLiabilities": "5358801000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "964050000", "currentLongTermDebt": "None", "longTermInvestments": "263829000", "shortTermInvestments": "None", "currentNetReceivables": "759547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105528000", "currentAccountsPayable": "588924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3997662000", "totalShareholderEquity": "1341327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337194000", "totalCurrentLiabilities": "967447000", "otherNonCurrentLiabilities": "570197000", "totalNonCurrentLiabilities": "4391354000", "cashAndShortTermInvestments": "28038000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "141537000", "cashAndCashEquivalentsAtCarryingValue": "28038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20499000", "profitLoss": "None", "dividendPayout": "40966000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8285000", "operatingCashflow": "124762000", "capitalExpenditures": "224251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81027000", "cashflowFromInvestment": "-217656000", "stockBasedCompensation": "10143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73479000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774104000, "cost_of_revenue": 691017000, "gross_profit": 83087000, "research_and_development": null, "selling_general_admin": 17526000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76828000, "depreciation_amortisation": 70223000, "ebitda": 147051000, "interest_expense": 60606000, "interest_income": null, "other_non_operating": null, "pretax_income": 18732000, "tax_provision": -1767000, "effective_tax_rate": null, "net_income": 11950000, "net_income_continuing_ops": 20499000, "net_income_to_common": 11950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28038000, "short_term_investments": null, "net_receivables": 759547000, "inventory": 135231000, "other_current_assets": null, "total_current_assets": 964050000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 141537000, "goodwill_and_intangibles": 443496000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6105528000, "total_assets": 7069578000, "short_term_debt": 29869000, "accounts_payable": 588924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 967447000, "long_term_debt": 3752847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4391354000, "total_liabilities": 5358801000, "total_debt": 3782716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -519698000, "total_equity": 1341327000, "shares_outstanding": 122464318, "operating_cash_flow": 124762000, "stock_based_compensation": 10143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 224251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217656000, "dividends_paid": 40966000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81027000, "free_cash_flow": 349013000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76828000", "ebitda": "147051000", "netIncome": "11950000", "grossProfit": "83087000", "depreciation": "None", "totalRevenue": "774104000", "costOfRevenue": "691017000", "interestIncome": "None", "incomeBeforeTax": "18732000", "interestExpense": "60606000", "operatingIncome": "65561000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1767000", "reportedCurrency": "USD", "netInterestIncome": "-60606000", "nonInterestIncome": "None", "operatingExpenses": "17526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "691017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70223000", "sellingGeneralAndAdministrative": "17526000", "netIncomeFromContinuingOperations": "20499000" }, "balance": { "goodwill": "301959000", "inventory": "135231000", "commonStock": "519698000", "currentDebt": "None", "investments": "None", "totalAssets": "7069578000", "longTermDebt": "3752847000", "shortTermDebt": "29869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "141537000", "reportedCurrency": "USD", "retainedEarnings": "-519698000", "totalLiabilities": "5358801000", "otherCurrentAssets": "41234000", "totalCurrentAssets": "964050000", "currentLongTermDebt": "None", "longTermInvestments": "263829000", "shortTermInvestments": "None", "currentNetReceivables": "759547000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6105528000", "currentAccountsPayable": "588924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3997662000", "totalShareholderEquity": "1341327000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "337194000", "totalCurrentLiabilities": "967447000", "otherNonCurrentLiabilities": "570197000", "totalNonCurrentLiabilities": "4391354000", "cashAndShortTermInvestments": "28038000", "commonStockSharesOutstanding": "122464318", "intangibleAssetsExcludingGoodwill": "141537000", "cashAndCashEquivalentsAtCarryingValue": "28038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20499000", "profitLoss": "None", "dividendPayout": "40966000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8285000", "operatingCashflow": "124762000", "capitalExpenditures": "224251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "81027000", "cashflowFromInvestment": "-217656000", "stockBasedCompensation": "10143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40966000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73479000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 807618000, "cost_of_revenue": 679154000, "gross_profit": 128464000, "ebit": 126543000, "ebitda": 197646000, "pretax_income": 67356000, "tax_provision": 574000, "net_income": 58070000, "net_income_to_common": 58070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39905000, "total_current_assets": 1091545000, "total_assets": 6938442000, "short_term_debt": 5127000, "long_term_debt": 3604106000, "total_debt": 3609233000, "total_liabilities": 5186769000, "total_equity": 1751673000, "shares_outstanding": 122521000, "goodwill_and_intangibles": 443662000 }, "cash_flow": { "operating_cash_flow": 141043000, "capital_expenditure": 148407000, "free_cash_flow": 289450000, "dividends_paid": 41701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267279, "ticker_id": 1715, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126543000", "ebitda": "197646000", "netIncome": "58070000", "grossProfit": "128464000", "depreciation": "None", "totalRevenue": "807618000", "costOfRevenue": "679154000", "interestIncome": "None", "incomeBeforeTax": "67356000", "interestExpense": "61580000", "operatingIncome": "111694000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "574000", "reportedCurrency": "USD", "netInterestIncome": "-61580000", "nonInterestIncome": "None", "operatingExpenses": "16770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71103000", "sellingGeneralAndAdministrative": "16770000", "netIncomeFromContinuingOperations": "66782000" }, "balance": { "goodwill": "301959000", "inventory": "126946000", "commonStock": "547622000", "currentDebt": "None", "investments": "None", "totalAssets": "6938442000", "longTermDebt": "3604106000", "shortTermDebt": "5127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "141703000", "reportedCurrency": "USD", "retainedEarnings": "-1387317000", "totalLiabilities": "5186769000", "otherCurrentAssets": "53396000", "totalCurrentAssets": "1091545000", "currentLongTermDebt": "None", "longTermInvestments": "270294000", "shortTermInvestments": "None", "currentNetReceivables": "871298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846897000", "currentAccountsPayable": "660577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5094283000", "shortLongTermDebtTotal": "3604106000", "totalShareholderEquity": "1751673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "363136000", "totalCurrentLiabilities": "1023713000", "otherNonCurrentLiabilities": "541373000", "totalNonCurrentLiabilities": "4163056000", "cashAndShortTermInvestments": "39905000", "commonStockSharesOutstanding": "122521000", "intangibleAssetsExcludingGoodwill": "141703000", "cashAndCashEquivalentsAtCarryingValue": "39905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66782000", "profitLoss": "None", "dividendPayout": "41701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9094000", "operatingCashflow": "141043000", "capitalExpenditures": "148407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12820000", "cashflowFromInvestment": "-144268000", "stockBasedCompensation": "5580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807618000, "cost_of_revenue": 679154000, "gross_profit": 128464000, "research_and_development": null, "selling_general_admin": 16770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126543000, "depreciation_amortisation": 71103000, "ebitda": 197646000, "interest_expense": 61580000, "interest_income": null, "other_non_operating": null, "pretax_income": 67356000, "tax_provision": 574000, "effective_tax_rate": null, "net_income": 58070000, "net_income_continuing_ops": 66782000, "net_income_to_common": 58070000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39905000, "short_term_investments": null, "net_receivables": 871298000, "inventory": 126946000, "other_current_assets": null, "total_current_assets": 1091545000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 141703000, "goodwill_and_intangibles": 443662000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5846897000, "total_assets": 6938442000, "short_term_debt": 5127000, "accounts_payable": 660577000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1023713000, "long_term_debt": 3604106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4163056000, "total_liabilities": 5186769000, "total_debt": 3609233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1387317000, "total_equity": 1751673000, "shares_outstanding": 122521000, "operating_cash_flow": 141043000, "stock_based_compensation": 5580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 148407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144268000, "dividends_paid": 41701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12820000, "free_cash_flow": 289450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126543000", "ebitda": "197646000", "netIncome": "58070000", "grossProfit": "128464000", "depreciation": "None", "totalRevenue": "807618000", "costOfRevenue": "679154000", "interestIncome": "None", "incomeBeforeTax": "67356000", "interestExpense": "61580000", "operatingIncome": "111694000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "574000", "reportedCurrency": "USD", "netInterestIncome": "-61580000", "nonInterestIncome": "None", "operatingExpenses": "16770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "679154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71103000", "sellingGeneralAndAdministrative": "16770000", "netIncomeFromContinuingOperations": "66782000" }, "balance": { "goodwill": "301959000", "inventory": "126946000", "commonStock": "547622000", "currentDebt": "None", "investments": "None", "totalAssets": "6938442000", "longTermDebt": "3604106000", "shortTermDebt": "5127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "141703000", "reportedCurrency": "USD", "retainedEarnings": "-1387317000", "totalLiabilities": "5186769000", "otherCurrentAssets": "53396000", "totalCurrentAssets": "1091545000", "currentLongTermDebt": "None", "longTermInvestments": "270294000", "shortTermInvestments": "None", "currentNetReceivables": "871298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5846897000", "currentAccountsPayable": "660577000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5094283000", "shortLongTermDebtTotal": "3604106000", "totalShareholderEquity": "1751673000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "363136000", "totalCurrentLiabilities": "1023713000", "otherNonCurrentLiabilities": "541373000", "totalNonCurrentLiabilities": "4163056000", "cashAndShortTermInvestments": "39905000", "commonStockSharesOutstanding": "122521000", "intangibleAssetsExcludingGoodwill": "141703000", "cashAndCashEquivalentsAtCarryingValue": "39905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66782000", "profitLoss": "None", "dividendPayout": "41701000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9094000", "operatingCashflow": "141043000", "capitalExpenditures": "148407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12820000", "cashflowFromInvestment": "-144268000", "stockBasedCompensation": "5580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26044000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67272000", "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": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "income_statement": { "revenue": 804662000, "cost_of_revenue": 684947000, "gross_profit": 119715000, "ebit": 115312000, "ebitda": 187070000, "pretax_income": 55968000, "tax_provision": 290000, "net_income": 49344000, "net_income_to_common": 49344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11506000, "total_current_assets": 965694000, "total_assets": 6669459000, "short_term_debt": 5800000, "long_term_debt": 397008000, "total_debt": 402808000, "total_liabilities": 4931784001, "total_equity": 1403449999, "shares_outstanding": 122579000, "goodwill_and_intangibles": 440239000 }, "cash_flow": { "operating_cash_flow": 157664000, "capital_expenditure": 115736000, "free_cash_flow": 273400000, "dividends_paid": 67404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 267280, "ticker_id": 1715, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:59:31.838321+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "115312000", "ebitda": "187070000", "netIncome": "49344000", "grossProfit": "119715000", "depreciation": "None", "totalRevenue": "804662000", "costOfRevenue": "684947000", "interestIncome": "46812000", "incomeBeforeTax": "55968000", "interestExpense": "61623000", "operatingIncome": "102784000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "290000", "reportedCurrency": "USD", "netInterestIncome": "-61623000", "nonInterestIncome": "None", "operatingExpenses": "16931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14807000", "costofGoodsAndServicesSold": "684947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71758000", "sellingGeneralAndAdministrative": "16931000", "netIncomeFromContinuingOperations": "55678000" }, "balance": { "goodwill": "301959000", "inventory": "117852000", "commonStock": "531291000", "currentDebt": "None", "investments": "None", "totalAssets": "6669459000", "longTermDebt": "397008000", "shortTermDebt": "5800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "138280000", "reportedCurrency": "USD", "retainedEarnings": "-1397093000", "totalLiabilities": "4931784001", "otherCurrentAssets": "62250000", "totalCurrentAssets": "965694000", "currentLongTermDebt": "None", "longTermInvestments": "274233000", "shortTermInvestments": "None", "currentNetReceivables": "774086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5703765000", "currentAccountsPayable": "524268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183702000", "shortLongTermDebtTotal": "3546258000", "totalShareholderEquity": "1403449999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327912000", "totalCurrentLiabilities": "857980000", "otherNonCurrentLiabilities": "516143000", "totalNonCurrentLiabilities": "4073804001", "cashAndShortTermInvestments": "11506000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "138280000", "cashAndCashEquivalentsAtCarryingValue": "11506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55678000", "profitLoss": "None", "dividendPayout": "67404000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3476000", "operatingCashflow": "157664000", "capitalExpenditures": "115736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54296000", "cashflowFromInvestment": "-109864000", "stockBasedCompensation": "5026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 804662000, "cost_of_revenue": 684947000, "gross_profit": 119715000, "research_and_development": null, "selling_general_admin": 16931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 115312000, "depreciation_amortisation": 71758000, "ebitda": 187070000, "interest_expense": 61623000, "interest_income": null, "other_non_operating": null, "pretax_income": 55968000, "tax_provision": 290000, "effective_tax_rate": null, "net_income": 49344000, "net_income_continuing_ops": 55678000, "net_income_to_common": 49344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11506000, "short_term_investments": null, "net_receivables": 774086000, "inventory": 117852000, "other_current_assets": null, "total_current_assets": 965694000, "net_ppe": null, "goodwill": 301959000, "intangible_assets": 138280000, "goodwill_and_intangibles": 440239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5703765000, "total_assets": 6669459000, "short_term_debt": 5800000, "accounts_payable": 524268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 857980000, "long_term_debt": 397008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4073804001, "total_liabilities": 4931784001, "total_debt": 402808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1397093000, "total_equity": 1403449999, "shares_outstanding": 122579000, "operating_cash_flow": 157664000, "stock_based_compensation": 5026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109864000, "dividends_paid": 67404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54296000, "free_cash_flow": 273400000, "net_change_in_cash": -6496000 }, "raw_data": { "income": { "ebit": "115312000", "ebitda": "187070000", "netIncome": "49344000", "grossProfit": "119715000", "depreciation": "None", "totalRevenue": "804662000", "costOfRevenue": "684947000", "interestIncome": "46812000", "incomeBeforeTax": "55968000", "interestExpense": "61623000", "operatingIncome": "102784000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "290000", "reportedCurrency": "USD", "netInterestIncome": "-61623000", "nonInterestIncome": "None", "operatingExpenses": "16931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "14807000", "costofGoodsAndServicesSold": "684947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71758000", "sellingGeneralAndAdministrative": "16931000", "netIncomeFromContinuingOperations": "55678000" }, "balance": { "goodwill": "301959000", "inventory": "117852000", "commonStock": "531291000", "currentDebt": "None", "investments": "None", "totalAssets": "6669459000", "longTermDebt": "397008000", "shortTermDebt": "5800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "138280000", "reportedCurrency": "USD", "retainedEarnings": "-1397093000", "totalLiabilities": "4931784001", "otherCurrentAssets": "62250000", "totalCurrentAssets": "965694000", "currentLongTermDebt": "None", "longTermInvestments": "274233000", "shortTermInvestments": "None", "currentNetReceivables": "774086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5703765000", "currentAccountsPayable": "524268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4183702000", "shortLongTermDebtTotal": "3546258000", "totalShareholderEquity": "1403449999", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "327912000", "totalCurrentLiabilities": "857980000", "otherNonCurrentLiabilities": "516143000", "totalNonCurrentLiabilities": "4073804001", "cashAndShortTermInvestments": "11506000", "commonStockSharesOutstanding": "122579000", "intangibleAssetsExcludingGoodwill": "138280000", "cashAndCashEquivalentsAtCarryingValue": "11506000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55678000", "profitLoss": "None", "dividendPayout": "67404000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3476000", "operatingCashflow": "157664000", "capitalExpenditures": "115736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54296000", "cashflowFromInvestment": "-109864000", "stockBasedCompensation": "5026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6496000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "8622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "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" ] } } }