{ "ticker": { "uuid": "9780179c-f6ee-42dc-84e1-61e7acf6d43e", "symbol": "AMRC", "name": "Ameresco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/9780179c-f6ee-42dc-84e1-61e7acf6d43e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9780179c-f6ee-42dc-84e1-61e7acf6d43e/" }, "ticker_metadata": { "id": 193, "uuid": "9780179c-f6ee-42dc-84e1-61e7acf6d43e", "symbol": "AMRC", "name": "Ameresco Inc", "asset_type": "equity", "market_cap": 1905192000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Ameresco, Inc. provides comprehensive energy services for businesses and organizations in the United States, Canada, and internationally. The company is headquartered in Framingham, Massachusetts.", "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": "9780179c-f6ee-42dc-84e1-61e7acf6d43e", "symbol": "AMRC", "name": "Ameresco Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/9780179c-f6ee-42dc-84e1-61e7acf6d43e/", "api_url": "https://sharemaestro.com/factors/api/tickers/9780179c-f6ee-42dc-84e1-61e7acf6d43e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.25, "value": 0.26, "quality": 0.05, "momentum": 0.91, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 28.46, "market_cap": 1505135560, "pe_ratio": 47.8079, "earnings_yield": 0.0209, "ebitda_to_ev": 0.0698, "shareholder_yield": 0, "roe": 0.0284, "piotroski_f_score": 4, "momentum_12_1": 0.9317, "volatility_252d": 0.629 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.091091+00:00", "batch_id": "" }, "size": { "price_close": 28.46, "market_cap": 1505135560, "market_cap_usd": 1505135560, "enterprise_value": 3397457560, "shares_outstanding": 52886000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 47.8079, "pb_ratio": 1.356, "ptbv_ratio": 1.4555, "ps_ratio": 0.7599, "pcf_ratio": null, "pfcf_ratio": 6.9154, "ev_ebitda": 14.3254, "ev_ebit": 26.6317, "ev_sales": 1.7152, "ev_fcf": 15.6098, "earnings_yield": 0.0209, "fcf_yield": 0.0641, "price_to_sales": 0.7599, "price_to_book": 1.356, "price_to_cashflow": null, "ebitda_to_ev": 0.0698, "sales_yield": 0.583 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1558, "operating_margin": 0.0644, "net_margin": 0.0159, "ebitda_margin": 0.1197, "fcf_margin": 0.1099, "roe": 0.0284, "roa": 0.0068, "roic": 0.0319, "roc_greenblatt": null, "asset_turnover": 0.4268, "cash_conversion": 6.9132, "accruals_ratio": 0.0104, "sbc_to_revenue": 0.008, "piotroski_f_score": 4, "altman_z_score": 1.1097, "earnings_stability_5y": 1.5791, "revenue_stability_5y": 0.292, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0665, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.1815, "net_debt_to_ebitda": 7.979, "debt_to_assets": 0.4301, "interest_coverage": 1.3685, "current_ratio": 1.4884, "quick_ratio": 1.4764, "net_debt": 1892322000, "local_beta": -0.0008, "volatility_252d": 0.629, "volatility_60d": 1.3216, "max_drawdown_12m": -0.421, "risk_adjusted_momentum": 1.4813 }, "growth": { "revenue_growth_1y": 0.0857, "revenue_growth_3y_cagr": 0.0193, "revenue_growth_5y_cagr": 0.1336, "eps_growth_1y": -0.4193, "eps_growth_3y_cagr": -0.2244, "eps_growth_5y_cagr": -0.0391, "fcf_growth_1y": -0.5725, "book_value_growth_1y": 0.063, "revenue_growth": 0.0857, "earnings_growth": -0.4193 }, "momentum": { "price_return_1m": -0.0501, "price_return_3m": 0.1074, "price_return_6m": -0.1441, "price_return_9m": 0.0976, "price_return_12m": 0.8349, "price_return_12m_ex1m": 0.9317, "momentum_6m": -0.1441, "momentum_12m": 0.8349, "momentum_12_1": 0.9317, "distance_from_52w_high": -0.3299, "distance_from_52w_low": 0.8973, "relative_strength": 0.735 }, "raw_ttm": { "revenue_ttm": 1980757000, "gross_profit_ttm": 308558000, "ebit_ttm": 127572000, "ebitda_ttm": 237164000, "net_income_ttm": 31483000, "eps_diluted_ttm": 0.5953, "operating_cash_flow_ttm": -16660000, "capital_expenditure_ttm": 234309000, "fcf_ttm": 217649000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93220000, "cash_and_equivalents": 103967000, "total_current_assets": 1554425000, "total_current_liabilities": 1044390000, "net_ppe": null, "total_assets": 4641287000, "total_debt": 1996289000, "total_equity": 1109969000, "net_working_capital": 577826000, "book_value_per_share": 20.988, "retained_earnings": 678408000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1034110000, "tangible_book_per_share": 19.5536 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 84, "rank_pb": 34, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 60, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 66, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 88, "rank_fcf_margin": 67, "rank_piotroski": 77, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14 }, "composites": { "value_composite": 74, "quality_composite": 95, "momentum_composite": 9, "growth_composite": 94, "yield_composite": 88, "svqf_composite": 92, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "quality_value_composite": 0.114, "os_score": 0.25, "value_percentile": 0.26, "quality_percentile": 0.05, "momentum_percentile": 0.91, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3484, "ticker_id": 193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.091091+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.46, "market_cap": 1505135560, "market_cap_usd": 1505135560, "enterprise_value": 3397457560, "shares_outstanding": 52886000, "fx_rate_to_usd": null, "pe_ratio": 47.80788235, "pb_ratio": 1.35601585, "ptbv_ratio": 1.45548884, "ps_ratio": 0.75987896, "pcf_ratio": null, "pfcf_ratio": 6.91542603, "ev_ebitda": 14.32535107, "ev_ebit": 26.63168689, "ev_sales": 1.71523188, "ev_fcf": 15.60980092, "earnings_yield": 0.02091705, "fcf_yield": 0.06406232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15577782, "operating_margin": 0.06440568, "net_margin": 0.01589443, "ebitda_margin": 0.11973402, "fcf_margin": 0.10988173, "roe": 0.02836386, "roa": 0.00678325, "roic": 0.03186866, "roc_greenblatt": null, "asset_turnover": 0.42676891, "cash_conversion": 6.91322301, "accruals_ratio": 0.01037277, "sbc_to_revenue": 0.00795352, "debt_to_equity": 3.18145642, "net_debt_to_ebitda": 7.97895971, "debt_to_assets": 0.4301154, "interest_coverage": 1.36850461, "current_ratio": 1.48835684, "quick_ratio": 1.47636994, "net_debt": 1892322000, "revenue_growth_1y": 0.08573241, "revenue_growth_3y_cagr": 0.01930319, "revenue_growth_5y_cagr": 0.13356912, "eps_growth_1y": -0.41925071, "eps_growth_3y_cagr": -0.2244308, "eps_growth_5y_cagr": -0.03908048, "fcf_growth_1y": -0.57249373, "book_value_growth_1y": 0.06299092, "piotroski_f_score": 4, "altman_z_score": 1.1097131, "earnings_stability_5y": 1.579136, "revenue_stability_5y": 0.29201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05006676, "price_return_3m": 0.107393, "price_return_6m": -0.14406015, "price_return_9m": 0.09757038, "price_return_12m": 0.8349452, "price_return_12m_ex1m": 0.931657, "distance_from_52w_high": -0.32987992, "distance_from_52w_low": 0.89733333, "relative_strength": 0.73498162, "local_beta": -0.0008, "volatility_252d": 0.628953, "volatility_60d": 1.321628, "max_drawdown_12m": -0.42100306, "revenue_ttm": 1980757000, "gross_profit_ttm": 308558000, "ebit_ttm": 127572000, "ebitda_ttm": 237164000, "net_income_ttm": 31483000, "eps_diluted_ttm": 0.59529932, "operating_cash_flow_ttm": -16660000, "capital_expenditure_ttm": 234309000, "fcf_ttm": 217649000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93220000, "cash_and_equivalents": 103967000, "total_current_assets": 1554425000, "total_current_liabilities": 1044390000, "net_ppe": null, "total_assets": 4641287000, "total_debt": 1996289000, "total_equity": 1109969000, "net_working_capital": 577826000, "book_value_per_share": 20.98795522, "retained_earnings": 678408000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1034110000, "tangible_book_per_share": 19.55356805, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 34, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 60, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 66, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 88, "rank_fcf_margin": 67, "rank_piotroski": 77, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14, "value_composite": 74, "quality_composite": 95, "momentum_composite": 9, "growth_composite": 94, "yield_composite": 88, "svqf_composite": 92, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.46, "os": 0.25, "value": 0.26, "quality": 0.05, "momentum": 0.91, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 47.8079, "earnings_yield": 0.0209, "shareholder_yield": 0, "roe": 0.0284, "momentum_12_1": 0.9317, "complete_fields": { "id": 3484, "ticker_id": 193, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:56.091091+00:00", "batch_id": "", "os_score_delta": null, "price_close": 28.46, "market_cap": 1505135560, "market_cap_usd": 1505135560, "enterprise_value": 3397457560, "shares_outstanding": 52886000, "fx_rate_to_usd": null, "pe_ratio": 47.80788235, "pb_ratio": 1.35601585, "ptbv_ratio": 1.45548884, "ps_ratio": 0.75987896, "pcf_ratio": null, "pfcf_ratio": 6.91542603, "ev_ebitda": 14.32535107, "ev_ebit": 26.63168689, "ev_sales": 1.71523188, "ev_fcf": 15.60980092, "earnings_yield": 0.02091705, "fcf_yield": 0.06406232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.15577782, "operating_margin": 0.06440568, "net_margin": 0.01589443, "ebitda_margin": 0.11973402, "fcf_margin": 0.10988173, "roe": 0.02836386, "roa": 0.00678325, "roic": 0.03186866, "roc_greenblatt": null, "asset_turnover": 0.42676891, "cash_conversion": 6.91322301, "accruals_ratio": 0.01037277, "sbc_to_revenue": 0.00795352, "debt_to_equity": 3.18145642, "net_debt_to_ebitda": 7.97895971, "debt_to_assets": 0.4301154, "interest_coverage": 1.36850461, "current_ratio": 1.48835684, "quick_ratio": 1.47636994, "net_debt": 1892322000, "revenue_growth_1y": 0.08573241, "revenue_growth_3y_cagr": 0.01930319, "revenue_growth_5y_cagr": 0.13356912, "eps_growth_1y": -0.41925071, "eps_growth_3y_cagr": -0.2244308, "eps_growth_5y_cagr": -0.03908048, "fcf_growth_1y": -0.57249373, "book_value_growth_1y": 0.06299092, "piotroski_f_score": 4, "altman_z_score": 1.1097131, "earnings_stability_5y": 1.579136, "revenue_stability_5y": 0.29201, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05006676, "price_return_3m": 0.107393, "price_return_6m": -0.14406015, "price_return_9m": 0.09757038, "price_return_12m": 0.8349452, "price_return_12m_ex1m": 0.931657, "distance_from_52w_high": -0.32987992, "distance_from_52w_low": 0.89733333, "relative_strength": 0.73498162, "local_beta": -0.0008, "volatility_252d": 0.628953, "volatility_60d": 1.321628, "max_drawdown_12m": -0.42100306, "revenue_ttm": 1980757000, "gross_profit_ttm": 308558000, "ebit_ttm": 127572000, "ebitda_ttm": 237164000, "net_income_ttm": 31483000, "eps_diluted_ttm": 0.59529932, "operating_cash_flow_ttm": -16660000, "capital_expenditure_ttm": 234309000, "fcf_ttm": 217649000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 93220000, "cash_and_equivalents": 103967000, "total_current_assets": 1554425000, "total_current_liabilities": 1044390000, "net_ppe": null, "total_assets": 4641287000, "total_debt": 1996289000, "total_equity": 1109969000, "net_working_capital": 577826000, "book_value_per_share": 20.98795522, "retained_earnings": 678408000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1034110000, "tangible_book_per_share": 19.55356805, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 84, "rank_pb": 34, "rank_ptbv": 30, "rank_ps": 22, "rank_pcf": 50, "rank_ev_ebitda": 61, "rank_ev_ebit": 79, "rank_earnings_yield": 84, "rank_fcf_yield": 60, "rank_dividend_yield": 82, "rank_shareholder_yield": 82, "rank_total_yield": 82, "rank_roe": 66, "rank_roc": 50, "rank_roic": 69, "rank_gross_margin": 88, "rank_fcf_margin": 67, "rank_piotroski": 77, "rank_accruals": 88, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 14, "rank_momentum_12m_ex1m": 13, "rank_relative_strength": 14, "value_composite": 74, "quality_composite": 95, "momentum_composite": 9, "growth_composite": 94, "yield_composite": 88, "svqf_composite": 92, "vc1_composite": 67, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 75, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1932126000, "cost_of_revenue": 1628113000, "gross_profit": 304013000, "ebit": 132911000, "ebitda": 237180000, "pretax_income": 44975000, "tax_provision": -11700000, "net_income": 44284000, "net_income_to_common": 44284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71785000, "total_current_assets": 1552533000, "total_assets": 4537094000, "short_term_debt": 140084000, "long_term_debt": 1749708000, "total_debt": 1889792000, "total_liabilities": 3414278000, "total_equity": 1080150000, "shares_outstanding": 53293000, "goodwill_and_intangibles": 76766000 }, "cash_flow": { "operating_cash_flow": -80360000, "capital_expenditure": 355999000, "free_cash_flow": 275639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215024, "ticker_id": 193, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132911000", "ebitda": "237180000", "netIncome": "44284000", "grossProfit": "304013000", "depreciation": "None", "totalRevenue": "1932126000", "costOfRevenue": "1628113000", "interestIncome": "None", "incomeBeforeTax": "44975000", "interestExpense": "87936000", "operatingIncome": "128557000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11700000", "reportedCurrency": "USD", "netInterestIncome": "-93103000", "nonInterestIncome": "None", "operatingExpenses": "175456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104269000", "sellingGeneralAndAdministrative": "178536000", "netIncomeFromContinuingOperations": "56675000" }, "balance": { "goodwill": "69302000", "inventory": "12609000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4537094000", "longTermDebt": "1749708000", "shortTermDebt": "140084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7464000", "reportedCurrency": "USD", "retainedEarnings": "696737000", "totalLiabilities": "3414278000", "otherCurrentAssets": "1210283000", "totalCurrentAssets": "1552533000", "currentLongTermDebt": "132125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2984561000", "currentAccountsPayable": "691197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945730000", "totalShareholderEquity": "1080150000", "capitalLeaseObligations": "63897000", "otherCurrentLiabilities": "113878000", "totalCurrentLiabilities": "1028912000", "otherNonCurrentLiabilities": "91003000", "totalNonCurrentLiabilities": "2385366000", "cashAndShortTermInvestments": "71785000", "commonStockSharesOutstanding": "53293000", "intangibleAssetsExcludingGoodwill": "7464000", "cashAndCashEquivalentsAtCarryingValue": "71785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1053000", "operatingCashflow": "-80360000", "capitalExpenditures": "355999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318379000", "cashflowFromInvestment": "-251317000", "stockBasedCompensation": "14422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1932126000, "cost_of_revenue": 1628113000, "gross_profit": 304013000, "research_and_development": null, "selling_general_admin": 178536000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132911000, "depreciation_amortisation": 104269000, "ebitda": 237180000, "interest_expense": 87936000, "interest_income": null, "other_non_operating": null, "pretax_income": 44975000, "tax_provision": -11700000, "effective_tax_rate": null, "net_income": 44284000, "net_income_continuing_ops": 56675000, "net_income_to_common": 44284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71785000, "short_term_investments": null, "net_receivables": 257856000, "inventory": 12609000, "other_current_assets": null, "total_current_assets": 1552533000, "net_ppe": null, "goodwill": 69302000, "intangible_assets": 7464000, "goodwill_and_intangibles": 76766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2984561000, "total_assets": 4537094000, "short_term_debt": 140084000, "accounts_payable": 691197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1028912000, "long_term_debt": 1749708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2385366000, "total_liabilities": 3414278000, "total_debt": 1889792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696737000, "total_equity": 1080150000, "shares_outstanding": 53293000, "operating_cash_flow": -80360000, "stock_based_compensation": 14422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -251317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 318379000, "free_cash_flow": 275639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "132911000", "ebitda": "237180000", "netIncome": "44284000", "grossProfit": "304013000", "depreciation": "None", "totalRevenue": "1932126000", "costOfRevenue": "1628113000", "interestIncome": "None", "incomeBeforeTax": "44975000", "interestExpense": "87936000", "operatingIncome": "128557000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-11700000", "reportedCurrency": "USD", "netInterestIncome": "-93103000", "nonInterestIncome": "None", "operatingExpenses": "175456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1628113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104269000", "sellingGeneralAndAdministrative": "178536000", "netIncomeFromContinuingOperations": "56675000" }, "balance": { "goodwill": "69302000", "inventory": "12609000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4537094000", "longTermDebt": "1749708000", "shortTermDebt": "140084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7464000", "reportedCurrency": "USD", "retainedEarnings": "696737000", "totalLiabilities": "3414278000", "otherCurrentAssets": "1210283000", "totalCurrentAssets": "1552533000", "currentLongTermDebt": "132125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2984561000", "currentAccountsPayable": "691197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945730000", "totalShareholderEquity": "1080150000", "capitalLeaseObligations": "63897000", "otherCurrentLiabilities": "113878000", "totalCurrentLiabilities": "1028912000", "otherNonCurrentLiabilities": "91003000", "totalNonCurrentLiabilities": "2385366000", "cashAndShortTermInvestments": "71785000", "commonStockSharesOutstanding": "53293000", "intangibleAssetsExcludingGoodwill": "7464000", "cashAndCashEquivalentsAtCarryingValue": "71785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1053000", "operatingCashflow": "-80360000", "capitalExpenditures": "355999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "318379000", "cashflowFromInvestment": "-251317000", "stockBasedCompensation": "14422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104269000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1769928000, "cost_of_revenue": 1513837000, "gross_profit": 256091000, "ebit": 105593000, "ebitda": 194804000, "pretax_income": 33940000, "tax_provision": -20000000, "net_income": 56757000, "net_income_to_common": 56757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108516000, "total_current_assets": 1301134000, "total_assets": 4158508000, "short_term_debt": 159899000, "long_term_debt": 1483900000, "total_debt": 1643799000, "total_liabilities": 3110896000, "total_equity": 1013225000, "shares_outstanding": 53140000, "goodwill_and_intangibles": 75119000 }, "cash_flow": { "operating_cash_flow": 117598000, "capital_expenditure": 438346000, "free_cash_flow": 555944000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215029, "ticker_id": 193, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "105593000", "ebitda": "194804000", "netIncome": "56757000", "grossProfit": "256091000", "depreciation": "None", "totalRevenue": "1769928000", "costOfRevenue": "1513837000", "interestIncome": "None", "incomeBeforeTax": "33940000", "interestExpense": "71653000", "operatingIncome": "108745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-71653000", "nonInterestIncome": "None", "operatingExpenses": "147346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1513837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89211000", "sellingGeneralAndAdministrative": "173761000", "netIncomeFromContinuingOperations": "53940000" }, "balance": { "goodwill": "66305000", "inventory": "11556000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4158508000", "longTermDebt": "1483900000", "shortTermDebt": "159899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8814000", "reportedCurrency": "USD", "retainedEarnings": "652561000", "totalLiabilities": "3110896000", "otherCurrentAssets": "238468000", "totalCurrentAssets": "1301134000", "currentLongTermDebt": "149363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "942594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2857374000", "currentAccountsPayable": "529338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703278000", "totalShareholderEquity": "1013225000", "capitalLeaseObligations": "70015000", "otherCurrentLiabilities": "107293000", "totalCurrentLiabilities": "889008000", "otherNonCurrentLiabilities": "114454000", "totalNonCurrentLiabilities": "2221888000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "53140000", "intangibleAssetsExcludingGoodwill": "8814000", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2081000", "operatingCashflow": "117598000", "capitalExpenditures": "438346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313944000", "cashflowFromInvestment": "-386637000", "stockBasedCompensation": "14130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1769928000, "cost_of_revenue": 1513837000, "gross_profit": 256091000, "research_and_development": null, "selling_general_admin": 173761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 105593000, "depreciation_amortisation": 89211000, "ebitda": 194804000, "interest_expense": 71653000, "interest_income": null, "other_non_operating": null, "pretax_income": 33940000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": 56757000, "net_income_continuing_ops": 53940000, "net_income_to_common": 56757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108516000, "short_term_investments": null, "net_receivables": 942594000, "inventory": 11556000, "other_current_assets": null, "total_current_assets": 1301134000, "net_ppe": null, "goodwill": 66305000, "intangible_assets": 8814000, "goodwill_and_intangibles": 75119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2857374000, "total_assets": 4158508000, "short_term_debt": 159899000, "accounts_payable": 529338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889008000, "long_term_debt": 1483900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221888000, "total_liabilities": 3110896000, "total_debt": 1643799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 652561000, "total_equity": 1013225000, "shares_outstanding": 53140000, "operating_cash_flow": 117598000, "stock_based_compensation": 14130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 438346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386637000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 313944000, "free_cash_flow": 555944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "105593000", "ebitda": "194804000", "netIncome": "56757000", "grossProfit": "256091000", "depreciation": "None", "totalRevenue": "1769928000", "costOfRevenue": "1513837000", "interestIncome": "None", "incomeBeforeTax": "33940000", "interestExpense": "71653000", "operatingIncome": "108745000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-71653000", "nonInterestIncome": "None", "operatingExpenses": "147346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1513837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89211000", "sellingGeneralAndAdministrative": "173761000", "netIncomeFromContinuingOperations": "53940000" }, "balance": { "goodwill": "66305000", "inventory": "11556000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4158508000", "longTermDebt": "1483900000", "shortTermDebt": "159899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8814000", "reportedCurrency": "USD", "retainedEarnings": "652561000", "totalLiabilities": "3110896000", "otherCurrentAssets": "238468000", "totalCurrentAssets": "1301134000", "currentLongTermDebt": "149363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "942594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2857374000", "currentAccountsPayable": "529338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703278000", "totalShareholderEquity": "1013225000", "capitalLeaseObligations": "70015000", "otherCurrentLiabilities": "107293000", "totalCurrentLiabilities": "889008000", "otherNonCurrentLiabilities": "114454000", "totalNonCurrentLiabilities": "2221888000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "53140000", "intangibleAssetsExcludingGoodwill": "8814000", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56757000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2081000", "operatingCashflow": "117598000", "capitalExpenditures": "438346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "313944000", "cashflowFromInvestment": "-386637000", "stockBasedCompensation": "14130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89543000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1374633000, "cost_of_revenue": 1128204000, "gross_profit": 246429000, "ebit": 84483000, "ebitda": 150394000, "pretax_income": 38269000, "tax_provision": -25635000, "net_income": 62470000, "net_income_to_common": 62470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79271000, "total_current_assets": 1128471000, "total_assets": 3713776000, "short_term_debt": 335816000, "long_term_debt": 1170075000, "total_debt": 1505891000, "total_liabilities": 2741025000, "total_equity": 901975000, "shares_outstanding": 53228000, "goodwill_and_intangibles": 82395000 }, "cash_flow": { "operating_cash_flow": -69991000, "capital_expenditure": 551767000, "free_cash_flow": 481776000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215034, "ticker_id": 193, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84483000", "ebitda": "150394000", "netIncome": "62470000", "grossProfit": "246429000", "depreciation": "None", "totalRevenue": "1374633000", "costOfRevenue": "1128204000", "interestIncome": "None", "incomeBeforeTax": "38269000", "interestExpense": "46214000", "operatingIncome": "82218000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-25635000", "reportedCurrency": "USD", "netInterestIncome": "-36566000", "nonInterestIncome": "None", "operatingExpenses": "164211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65911000", "sellingGeneralAndAdministrative": "163271000", "netIncomeFromContinuingOperations": "49455000" }, "balance": { "goodwill": "75587000", "inventory": "13637000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3713776000", "longTermDebt": "1170075000", "shortTermDebt": "335816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6808000", "reportedCurrency": "USD", "retainedEarnings": "595911000", "totalLiabilities": "2741025000", "otherCurrentAssets": "206437000", "totalCurrentAssets": "1128471000", "currentLongTermDebt": "322247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "829126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585305000", "currentAccountsPayable": "402752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1548149000", "totalShareholderEquity": "901975000", "capitalLeaseObligations": "55827000", "otherCurrentLiabilities": "108831000", "totalCurrentLiabilities": "901471000", "otherNonCurrentLiabilities": "82714000", "totalNonCurrentLiabilities": "1839554000", "cashAndShortTermInvestments": "79271000", "commonStockSharesOutstanding": "53228000", "intangibleAssetsExcludingGoodwill": "6808000", "cashAndCashEquivalentsAtCarryingValue": "79271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "581000", "operatingCashflow": "-69991000", "capitalExpenditures": "551767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "640803000", "cashflowFromInvestment": "-566943000", "stockBasedCompensation": "10318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1374633000, "cost_of_revenue": 1128204000, "gross_profit": 246429000, "research_and_development": null, "selling_general_admin": 163271000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84483000, "depreciation_amortisation": 65911000, "ebitda": 150394000, "interest_expense": 46214000, "interest_income": null, "other_non_operating": null, "pretax_income": 38269000, "tax_provision": -25635000, "effective_tax_rate": null, "net_income": 62470000, "net_income_continuing_ops": 49455000, "net_income_to_common": 62470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79271000, "short_term_investments": null, "net_receivables": 829126000, "inventory": 13637000, "other_current_assets": null, "total_current_assets": 1128471000, "net_ppe": null, "goodwill": 75587000, "intangible_assets": 6808000, "goodwill_and_intangibles": 82395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2585305000, "total_assets": 3713776000, "short_term_debt": 335816000, "accounts_payable": 402752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901471000, "long_term_debt": 1170075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1839554000, "total_liabilities": 2741025000, "total_debt": 1505891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 595911000, "total_equity": 901975000, "shares_outstanding": 53228000, "operating_cash_flow": -69991000, "stock_based_compensation": 10318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 551767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -566943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 640803000, "free_cash_flow": 481776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84483000", "ebitda": "150394000", "netIncome": "62470000", "grossProfit": "246429000", "depreciation": "None", "totalRevenue": "1374633000", "costOfRevenue": "1128204000", "interestIncome": "None", "incomeBeforeTax": "38269000", "interestExpense": "46214000", "operatingIncome": "82218000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-25635000", "reportedCurrency": "USD", "netInterestIncome": "-36566000", "nonInterestIncome": "None", "operatingExpenses": "164211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1128204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65911000", "sellingGeneralAndAdministrative": "163271000", "netIncomeFromContinuingOperations": "49455000" }, "balance": { "goodwill": "75587000", "inventory": "13637000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3713776000", "longTermDebt": "1170075000", "shortTermDebt": "335816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6808000", "reportedCurrency": "USD", "retainedEarnings": "595911000", "totalLiabilities": "2741025000", "otherCurrentAssets": "206437000", "totalCurrentAssets": "1128471000", "currentLongTermDebt": "322247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "829126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585305000", "currentAccountsPayable": "402752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1548149000", "totalShareholderEquity": "901975000", "capitalLeaseObligations": "55827000", "otherCurrentLiabilities": "108831000", "totalCurrentLiabilities": "901471000", "otherNonCurrentLiabilities": "82714000", "totalNonCurrentLiabilities": "1839554000", "cashAndShortTermInvestments": "79271000", "commonStockSharesOutstanding": "53228000", "intangibleAssetsExcludingGoodwill": "6808000", "cashAndCashEquivalentsAtCarryingValue": "79271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63904000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "581000", "operatingCashflow": "-69991000", "capitalExpenditures": "551767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "640803000", "cashflowFromInvestment": "-566943000", "stockBasedCompensation": "10318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65911000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1824422000, "cost_of_revenue": 1533589000, "gross_profit": 290833000, "ebit": 136353000, "ebitda": 190631000, "pretax_income": 105719000, "tax_provision": 7170000, "net_income": 94926000, "net_income_to_common": 94926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 115534000, "total_current_assets": 1001351000, "total_assets": 2876821000, "short_term_debt": 337308000, "long_term_debt": 568635000, "total_debt": 905943000, "total_liabilities": 1957167000, "total_equity": 824029000, "shares_outstanding": 53278000, "goodwill_and_intangibles": 75326000 }, "cash_flow": { "operating_cash_flow": -338288000, "capital_expenditure": 327899000, "free_cash_flow": -10389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215039, "ticker_id": 193, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136353000", "ebitda": "190631000", "netIncome": "94926000", "grossProfit": "290833000", "depreciation": "None", "totalRevenue": "1824422000", "costOfRevenue": "1533589000", "interestIncome": "None", "incomeBeforeTax": "105719000", "interestExpense": "30634000", "operatingIncome": "132992000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7170000", "reportedCurrency": "USD", "netInterestIncome": "-30634000", "nonInterestIncome": "None", "operatingExpenses": "157841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1533589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54278000", "sellingGeneralAndAdministrative": "157841000", "netIncomeFromContinuingOperations": "98549000" }, "balance": { "goodwill": "70633000", "inventory": "14218000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2876821000", "longTermDebt": "568635000", "shortTermDebt": "337308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4693000", "reportedCurrency": "USD", "retainedEarnings": "533549000", "totalLiabilities": "1957167000", "otherCurrentAssets": "75424000", "totalCurrentAssets": "1001351000", "currentLongTermDebt": "331479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875470000", "currentAccountsPayable": "349126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1235456000", "shortLongTermDebtTotal": "937646000", "totalShareholderEquity": "824029000", "capitalLeaseObligations": "37532000", "otherCurrentLiabilities": "89166000", "totalCurrentLiabilities": "812068000", "otherNonCurrentLiabilities": "49493000", "totalNonCurrentLiabilities": "1145099000", "cashAndShortTermInvestments": "115534000", "commonStockSharesOutstanding": "53278000", "intangibleAssetsExcludingGoodwill": "4693000", "cashAndCashEquivalentsAtCarryingValue": "115534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5411000", "operatingCashflow": "-338288000", "capitalExpenditures": "327899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "730227000", "cashflowFromInvestment": "-328358000", "stockBasedCompensation": "15046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54278000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1824422000, "cost_of_revenue": 1533589000, "gross_profit": 290833000, "research_and_development": 1000, "selling_general_admin": 157841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136353000, "depreciation_amortisation": 54278000, "ebitda": 190631000, "interest_expense": 30634000, "interest_income": null, "other_non_operating": null, "pretax_income": 105719000, "tax_provision": 7170000, "effective_tax_rate": null, "net_income": 94926000, "net_income_continuing_ops": 98549000, "net_income_to_common": 94926000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 115534000, "short_term_investments": null, "net_receivables": 796175000, "inventory": 14218000, "other_current_assets": null, "total_current_assets": 1001351000, "net_ppe": null, "goodwill": 70633000, "intangible_assets": 4693000, "goodwill_and_intangibles": 75326000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1875470000, "total_assets": 2876821000, "short_term_debt": 337308000, "accounts_payable": 349126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 812068000, "long_term_debt": 568635000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1145099000, "total_liabilities": 1957167000, "total_debt": 905943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 533549000, "total_equity": 824029000, "shares_outstanding": 53278000, "operating_cash_flow": -338288000, "stock_based_compensation": 15046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 327899000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -328358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 730227000, "free_cash_flow": -10389000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136353000", "ebitda": "190631000", "netIncome": "94926000", "grossProfit": "290833000", "depreciation": "None", "totalRevenue": "1824422000", "costOfRevenue": "1533589000", "interestIncome": "None", "incomeBeforeTax": "105719000", "interestExpense": "30634000", "operatingIncome": "132992000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7170000", "reportedCurrency": "USD", "netInterestIncome": "-30634000", "nonInterestIncome": "None", "operatingExpenses": "157841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1533589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54278000", "sellingGeneralAndAdministrative": "157841000", "netIncomeFromContinuingOperations": "98549000" }, "balance": { "goodwill": "70633000", "inventory": "14218000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2876821000", "longTermDebt": "568635000", "shortTermDebt": "337308000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4693000", "reportedCurrency": "USD", "retainedEarnings": "533549000", "totalLiabilities": "1957167000", "otherCurrentAssets": "75424000", "totalCurrentAssets": "1001351000", "currentLongTermDebt": "331479000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "796175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1875470000", "currentAccountsPayable": "349126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1235456000", "shortLongTermDebtTotal": "937646000", "totalShareholderEquity": "824029000", "capitalLeaseObligations": "37532000", "otherCurrentLiabilities": "89166000", "totalCurrentLiabilities": "812068000", "otherNonCurrentLiabilities": "49493000", "totalNonCurrentLiabilities": "1145099000", "cashAndShortTermInvestments": "115534000", "commonStockSharesOutstanding": "53278000", "intangibleAssetsExcludingGoodwill": "4693000", "cashAndCashEquivalentsAtCarryingValue": "115534000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5411000", "operatingCashflow": "-338288000", "capitalExpenditures": "327899000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "730227000", "cashflowFromInvestment": "-328358000", "stockBasedCompensation": "15046000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54278000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1215697000, "cost_of_revenue": 985340000, "gross_profit": 230357000, "ebit": 95354000, "ebitda": 141931000, "pretax_income": 78144000, "tax_provision": -2047000, "net_income": 70458000, "net_income_to_common": 70458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50450000, "total_current_assets": 638585000, "total_assets": 2224821000, "short_term_debt": 85210000, "long_term_debt": 377184000, "total_debt": 462394000, "total_liabilities": 1474375000, "total_equity": 704264000, "shares_outstanding": 52268000, "goodwill_and_intangibles": 78118000 }, "cash_flow": { "operating_cash_flow": -172296000, "capital_expenditure": 183775000, "free_cash_flow": 11479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215044, "ticker_id": 193, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95354000", "ebitda": "141931000", "netIncome": "70458000", "grossProfit": "230357000", "depreciation": "None", "totalRevenue": "1215697000", "costOfRevenue": "985340000", "interestIncome": "None", "incomeBeforeTax": "78144000", "interestExpense": "17210000", "operatingIncome": "95434000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2047000", "reportedCurrency": "USD", "netInterestIncome": "-17210000", "nonInterestIncome": "None", "operatingExpenses": "134923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000", "otherNonOperatingIncome": "-17290000", "costofGoodsAndServicesSold": "985340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46577000", "sellingGeneralAndAdministrative": "134923000", "netIncomeFromContinuingOperations": "80191000" }, "balance": { "goodwill": "71157000", "inventory": "8807000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2224821000", "longTermDebt": "377184000", "shortTermDebt": "85210000", "treasuryStock": "-11788000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6961000", "reportedCurrency": "USD", "retainedEarnings": "438732000", "totalLiabilities": "1474375000", "otherCurrentAssets": "62858000", "totalCurrentAssets": "638585000", "currentLongTermDebt": "78934000", "longTermInvestments": "557669000", "shortTermInvestments": "None", "currentNetReceivables": "516470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586236000", "currentAccountsPayable": "308963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911630000", "shortLongTermDebtTotal": "497529000", "totalShareholderEquity": "704264000", "capitalLeaseObligations": "41411000", "otherCurrentLiabilities": "43311000", "totalCurrentLiabilities": "474224000", "otherNonCurrentLiabilities": "43176000", "totalNonCurrentLiabilities": "1000151000", "cashAndShortTermInvestments": "50450000", "commonStockSharesOutstanding": "52268000", "intangibleAssetsExcludingGoodwill": "6961000", "cashAndCashEquivalentsAtCarryingValue": "50450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "-172296000", "capitalExpenditures": "183775000", "changeInReceivables": "-15953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "365461000", "cashflowFromInvestment": "-205257000", "stockBasedCompensation": "8716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "127410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215697000, "cost_of_revenue": 985340000, "gross_profit": 230357000, "research_and_development": 8000, "selling_general_admin": 134923000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95354000, "depreciation_amortisation": 46577000, "ebitda": 141931000, "interest_expense": 17210000, "interest_income": null, "other_non_operating": null, "pretax_income": 78144000, "tax_provision": -2047000, "effective_tax_rate": null, "net_income": 70458000, "net_income_continuing_ops": 80191000, "net_income_to_common": 70458000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50450000, "short_term_investments": null, "net_receivables": 516470000, "inventory": 8807000, "other_current_assets": null, "total_current_assets": 638585000, "net_ppe": null, "goodwill": 71157000, "intangible_assets": 6961000, "goodwill_and_intangibles": 78118000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1586236000, "total_assets": 2224821000, "short_term_debt": 85210000, "accounts_payable": 308963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474224000, "long_term_debt": 377184000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000151000, "total_liabilities": 1474375000, "total_debt": 462394000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 438732000, "total_equity": 704264000, "shares_outstanding": 52268000, "operating_cash_flow": -172296000, "stock_based_compensation": 8716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 183775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -205257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 365461000, "free_cash_flow": 11479000, "net_change_in_cash": -12092000 }, "raw_data": { "income": { "ebit": "95354000", "ebitda": "141931000", "netIncome": "70458000", "grossProfit": "230357000", "depreciation": "None", "totalRevenue": "1215697000", "costOfRevenue": "985340000", "interestIncome": "None", "incomeBeforeTax": "78144000", "interestExpense": "17210000", "operatingIncome": "95434000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2047000", "reportedCurrency": "USD", "netInterestIncome": "-17210000", "nonInterestIncome": "None", "operatingExpenses": "134923000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000", "otherNonOperatingIncome": "-17290000", "costofGoodsAndServicesSold": "985340000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46577000", "sellingGeneralAndAdministrative": "134923000", "netIncomeFromContinuingOperations": "80191000" }, "balance": { "goodwill": "71157000", "inventory": "8807000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "2224821000", "longTermDebt": "377184000", "shortTermDebt": "85210000", "treasuryStock": "-11788000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "6961000", "reportedCurrency": "USD", "retainedEarnings": "438732000", "totalLiabilities": "1474375000", "otherCurrentAssets": "62858000", "totalCurrentAssets": "638585000", "currentLongTermDebt": "78934000", "longTermInvestments": "557669000", "shortTermInvestments": "None", "currentNetReceivables": "516470000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1586236000", "currentAccountsPayable": "308963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "911630000", "shortLongTermDebtTotal": "497529000", "totalShareholderEquity": "704264000", "capitalLeaseObligations": "41411000", "otherCurrentLiabilities": "43311000", "totalCurrentLiabilities": "474224000", "otherNonCurrentLiabilities": "43176000", "totalNonCurrentLiabilities": "1000151000", "cashAndShortTermInvestments": "50450000", "commonStockSharesOutstanding": "52268000", "intangibleAssetsExcludingGoodwill": "6961000", "cashAndCashEquivalentsAtCarryingValue": "50450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80191000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-232000", "operatingCashflow": "-172296000", "capitalExpenditures": "183775000", "changeInReceivables": "-15953000", "changeInExchangeRate": "None", "cashflowFromFinancing": "365461000", "cashflowFromInvestment": "-205257000", "stockBasedCompensation": "8716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-12092000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "127410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46577000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 1032275000, "cost_of_revenue": 844726000, "gross_profit": 187549000, "ebit": 74536000, "ebitda": 116577000, "pretax_income": 56428000, "tax_provision": -494000, "net_income": 54052000, "net_income_to_common": 54052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66422000, "total_current_assets": 490715000, "total_assets": 1754115000, "short_term_debt": 75468000, "long_term_debt": 311674000, "total_debt": 387142000, "total_liabilities": 1222452000, "total_equity": 492813000, "shares_outstanding": 49006000, "goodwill_and_intangibles": 59641000 }, "cash_flow": { "operating_cash_flow": -102583000, "capital_expenditure": 182757000, "free_cash_flow": 80174000, "dividends_paid": 9875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215049, "ticker_id": 193, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74536000", "ebitda": "116577000", "netIncome": "54052000", "grossProfit": "187549000", "depreciation": "None", "totalRevenue": "1032275000", "costOfRevenue": "844726000", "interestIncome": "None", "incomeBeforeTax": "56428000", "interestExpense": "18108000", "operatingIncome": "71499000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-494000", "reportedCurrency": "USD", "netInterestIncome": "-18108000", "nonInterestIncome": "None", "operatingExpenses": "116050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000", "otherNonOperatingIncome": "-15071000", "costofGoodsAndServicesSold": "844726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42041000", "sellingGeneralAndAdministrative": "116050000", "netIncomeFromContinuingOperations": "56922000" }, "balance": { "goodwill": "58714000", "inventory": "8575000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1754115000", "longTermDebt": "311674000", "shortTermDebt": "75468000", "treasuryStock": "-11788000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "927000", "reportedCurrency": "USD", "retainedEarnings": "368390000", "totalLiabilities": "1222452000", "otherCurrentAssets": "74559000", "totalCurrentAssets": "490715000", "currentLongTermDebt": "69362000", "longTermInvestments": "396725000", "shortTermInvestments": "None", "currentNetReceivables": "341159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263400000", "currentAccountsPayable": "230916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8982000", "shortLongTermDebtTotal": "873150000", "totalShareholderEquity": "492813000", "capitalLeaseObligations": "41406000", "otherCurrentLiabilities": "76713000", "totalCurrentLiabilities": "383097000", "otherNonCurrentLiabilities": "477883000", "totalNonCurrentLiabilities": "839355000", "cashAndShortTermInvestments": "66422000", "commonStockSharesOutstanding": "49006000", "intangibleAssetsExcludingGoodwill": "927000", "cashAndCashEquivalentsAtCarryingValue": "66422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56922000", "profitLoss": "None", "dividendPayout": "9875000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "660000", "operatingCashflow": "-102583000", "capitalExpenditures": "182757000", "changeInReceivables": "-24178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "305169000", "cashflowFromInvestment": "-181015000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21571000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1032275000, "cost_of_revenue": 844726000, "gross_profit": 187549000, "research_and_development": 19000, "selling_general_admin": 116050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74536000, "depreciation_amortisation": 42041000, "ebitda": 116577000, "interest_expense": 18108000, "interest_income": null, "other_non_operating": null, "pretax_income": 56428000, "tax_provision": -494000, "effective_tax_rate": null, "net_income": 54052000, "net_income_continuing_ops": 56922000, "net_income_to_common": 54052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66422000, "short_term_investments": null, "net_receivables": 341159000, "inventory": 8575000, "other_current_assets": null, "total_current_assets": 490715000, "net_ppe": null, "goodwill": 58714000, "intangible_assets": 927000, "goodwill_and_intangibles": 59641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1263400000, "total_assets": 1754115000, "short_term_debt": 75468000, "accounts_payable": 230916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383097000, "long_term_debt": 311674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 839355000, "total_liabilities": 1222452000, "total_debt": 387142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 368390000, "total_equity": 492813000, "shares_outstanding": 49006000, "operating_cash_flow": -102583000, "stock_based_compensation": 1933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182757000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181015000, "dividends_paid": 9875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 305169000, "free_cash_flow": 80174000, "net_change_in_cash": 21571000 }, "raw_data": { "income": { "ebit": "74536000", "ebitda": "116577000", "netIncome": "54052000", "grossProfit": "187549000", "depreciation": "None", "totalRevenue": "1032275000", "costOfRevenue": "844726000", "interestIncome": "None", "incomeBeforeTax": "56428000", "interestExpense": "18108000", "operatingIncome": "71499000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-494000", "reportedCurrency": "USD", "netInterestIncome": "-18108000", "nonInterestIncome": "None", "operatingExpenses": "116050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19000", "otherNonOperatingIncome": "-15071000", "costofGoodsAndServicesSold": "844726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42041000", "sellingGeneralAndAdministrative": "116050000", "netIncomeFromContinuingOperations": "56922000" }, "balance": { "goodwill": "58714000", "inventory": "8575000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1754115000", "longTermDebt": "311674000", "shortTermDebt": "75468000", "treasuryStock": "-11788000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "927000", "reportedCurrency": "USD", "retainedEarnings": "368390000", "totalLiabilities": "1222452000", "otherCurrentAssets": "74559000", "totalCurrentAssets": "490715000", "currentLongTermDebt": "69362000", "longTermInvestments": "396725000", "shortTermInvestments": "None", "currentNetReceivables": "341159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1263400000", "currentAccountsPayable": "230916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8982000", "shortLongTermDebtTotal": "873150000", "totalShareholderEquity": "492813000", "capitalLeaseObligations": "41406000", "otherCurrentLiabilities": "76713000", "totalCurrentLiabilities": "383097000", "otherNonCurrentLiabilities": "477883000", "totalNonCurrentLiabilities": "839355000", "cashAndShortTermInvestments": "66422000", "commonStockSharesOutstanding": "49006000", "intangibleAssetsExcludingGoodwill": "927000", "cashAndCashEquivalentsAtCarryingValue": "66422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56922000", "profitLoss": "None", "dividendPayout": "9875000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "660000", "operatingCashflow": "-102583000", "capitalExpenditures": "182757000", "changeInReceivables": "-24178000", "changeInExchangeRate": "None", "cashflowFromFinancing": "305169000", "cashflowFromInvestment": "-181015000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21571000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42041000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 866933000, "cost_of_revenue": 698815000, "gross_profit": 168118000, "ebit": 52623000, "ebitda": 92062000, "pretax_income": 36553000, "tax_provision": -3748000, "net_income": 44436000, "net_income_to_common": 44436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33223000, "total_current_assets": 425192000, "total_assets": 1374013000, "short_term_debt": 75770999, "long_term_debt": 266181000, "total_debt": 341951999, "total_liabilities": 913541000, "total_equity": 428856000, "shares_outstanding": 47774000, "goodwill_and_intangibles": 60028000 }, "cash_flow": { "operating_cash_flow": -196293000, "capital_expenditure": 140628000, "free_cash_flow": -55665000, "dividends_paid": 7417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215054, "ticker_id": 193, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52623000", "ebitda": "92062000", "netIncome": "44436000", "grossProfit": "168118000", "depreciation": "None", "totalRevenue": "866933000", "costOfRevenue": "698815000", "interestIncome": "15002000", "incomeBeforeTax": "36553000", "interestExpense": "16070000", "operatingIncome": "51614000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3748000", "reportedCurrency": "USD", "netInterestIncome": "-16070000", "nonInterestIncome": "None", "operatingExpenses": "116504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000", "otherNonOperatingIncome": "-15061000", "costofGoodsAndServicesSold": "698815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39439000", "sellingGeneralAndAdministrative": "116504000", "netIncomeFromContinuingOperations": "40301000" }, "balance": { "goodwill": "58414000", "inventory": "9236000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1374013000", "longTermDebt": "266181000", "shortTermDebt": "75770999", "treasuryStock": "-11782000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1614000", "reportedCurrency": "USD", "retainedEarnings": "314459000", "totalLiabilities": "913541000", "otherCurrentAssets": "67651000", "totalCurrentAssets": "425192000", "currentLongTermDebt": "69969000", "longTermInvestments": "230616000", "shortTermInvestments": "None", "currentNetReceivables": "315082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "948821000", "currentAccountsPayable": "202416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579461000", "shortLongTermDebtTotal": "623243999", "totalShareholderEquity": "428856000", "capitalLeaseObligations": "34903000", "otherCurrentLiabilities": "58460001", "totalCurrentLiabilities": "336647000", "otherNonCurrentLiabilities": "274612000", "totalNonCurrentLiabilities": "576894000", "cashAndShortTermInvestments": "33223000", "commonStockSharesOutstanding": "47774000", "intangibleAssetsExcludingGoodwill": "1614000", "cashAndCashEquivalentsAtCarryingValue": "33223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40301000", "profitLoss": "None", "dividendPayout": "7417000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1471000", "operatingCashflow": "-196293000", "capitalExpenditures": "140628000", "changeInReceivables": "-118565000", "changeInExchangeRate": "None", "cashflowFromFinancing": "317419000", "cashflowFromInvestment": "-142223000", "stockBasedCompensation": "1620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866933000, "cost_of_revenue": 698815000, "gross_profit": 168118000, "research_and_development": 12000, "selling_general_admin": 116504000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52623000, "depreciation_amortisation": 39439000, "ebitda": 92062000, "interest_expense": 16070000, "interest_income": null, "other_non_operating": null, "pretax_income": 36553000, "tax_provision": -3748000, "effective_tax_rate": null, "net_income": 44436000, "net_income_continuing_ops": 40301000, "net_income_to_common": 44436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33223000, "short_term_investments": null, "net_receivables": 315082000, "inventory": 9236000, "other_current_assets": null, "total_current_assets": 425192000, "net_ppe": null, "goodwill": 58414000, "intangible_assets": 1614000, "goodwill_and_intangibles": 60028000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 948821000, "total_assets": 1374013000, "short_term_debt": 75770999, "accounts_payable": 202416000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 336647000, "long_term_debt": 266181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 576894000, "total_liabilities": 913541000, "total_debt": 341951999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 314459000, "total_equity": 428856000, "shares_outstanding": 47774000, "operating_cash_flow": -196293000, "stock_based_compensation": 1620000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142223000, "dividends_paid": 7417000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 317419000, "free_cash_flow": -55665000, "net_change_in_cash": -21097000 }, "raw_data": { "income": { "ebit": "52623000", "ebitda": "92062000", "netIncome": "44436000", "grossProfit": "168118000", "depreciation": "None", "totalRevenue": "866933000", "costOfRevenue": "698815000", "interestIncome": "15002000", "incomeBeforeTax": "36553000", "interestExpense": "16070000", "operatingIncome": "51614000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3748000", "reportedCurrency": "USD", "netInterestIncome": "-16070000", "nonInterestIncome": "None", "operatingExpenses": "116504000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12000", "otherNonOperatingIncome": "-15061000", "costofGoodsAndServicesSold": "698815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39439000", "sellingGeneralAndAdministrative": "116504000", "netIncomeFromContinuingOperations": "40301000" }, "balance": { "goodwill": "58414000", "inventory": "9236000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1374013000", "longTermDebt": "266181000", "shortTermDebt": "75770999", "treasuryStock": "-11782000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1614000", "reportedCurrency": "USD", "retainedEarnings": "314459000", "totalLiabilities": "913541000", "otherCurrentAssets": "67651000", "totalCurrentAssets": "425192000", "currentLongTermDebt": "69969000", "longTermInvestments": "230616000", "shortTermInvestments": "None", "currentNetReceivables": "315082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "948821000", "currentAccountsPayable": "202416000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579461000", "shortLongTermDebtTotal": "623243999", "totalShareholderEquity": "428856000", "capitalLeaseObligations": "34903000", "otherCurrentLiabilities": "58460001", "totalCurrentLiabilities": "336647000", "otherNonCurrentLiabilities": "274612000", "totalNonCurrentLiabilities": "576894000", "cashAndShortTermInvestments": "33223000", "commonStockSharesOutstanding": "47774000", "intangibleAssetsExcludingGoodwill": "1614000", "cashAndCashEquivalentsAtCarryingValue": "33223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40301000", "profitLoss": "None", "dividendPayout": "7417000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1471000", "operatingCashflow": "-196293000", "capitalExpenditures": "140628000", "changeInReceivables": "-118565000", "changeInExchangeRate": "None", "cashflowFromFinancing": "317419000", "cashflowFromInvestment": "-142223000", "stockBasedCompensation": "1620000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7417000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21097000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39439000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 787138000, "cost_of_revenue": 613526000, "gross_profit": 173612000, "ebit": 59099000, "ebitda": 89628000, "pretax_income": 42390000, "tax_provision": 4813000, "net_income": 37984000, "net_income_to_common": 37984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61397000, "total_current_assets": 310969000, "total_assets": 1161634000, "short_term_debt": 26890000, "long_term_debt": 219162000, "total_debt": 246052000, "total_liabilities": 784759000, "total_equity": 376875000, "shares_outstanding": 46831000, "goodwill_and_intangibles": 60336000 }, "cash_flow": { "operating_cash_flow": -53201000, "capital_expenditure": 129616000, "free_cash_flow": 76415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215059, "ticker_id": 193, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59099000", "ebitda": "89628000", "netIncome": "37984000", "grossProfit": "173612000", "depreciation": "None", "totalRevenue": "787138000", "costOfRevenue": "613526000", "interestIncome": "14869000", "incomeBeforeTax": "42390000", "interestExpense": "15026000", "operatingIncome": "59099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "-15026000", "nonInterestIncome": "None", "operatingExpenses": "114513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000", "otherNonOperatingIncome": "-16709000", "costofGoodsAndServicesSold": "613526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30529000", "sellingGeneralAndAdministrative": "114513000", "netIncomeFromContinuingOperations": "37577000" }, "balance": { "goodwill": "58332000", "inventory": "7765000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1161634000", "longTermDebt": "219162000", "shortTermDebt": "26890000", "treasuryStock": "-11638000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "269806000", "totalLiabilities": "784759000", "otherCurrentAssets": "50168000", "totalCurrentAssets": "310969000", "currentLongTermDebt": "26890000", "longTermInvestments": "293998000", "shortTermInvestments": "None", "currentNetReceivables": "191639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850665000", "currentAccountsPayable": "134330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466937000", "shortLongTermDebtTotal": "246052000", "totalShareholderEquity": "376875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35947000", "totalCurrentLiabilities": "222630000", "otherNonCurrentLiabilities": "317259000", "totalNonCurrentLiabilities": "562129000", "cashAndShortTermInvestments": "61397000", "commonStockSharesOutstanding": "46831000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "61397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "373000", "operatingCashflow": "-53201000", "capitalExpenditures": "129616000", "changeInReceivables": "21561000", "changeInExchangeRate": "-295000", "cashflowFromFinancing": "224511000", "cashflowFromInvestment": "-133206000", "stockBasedCompensation": "1258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 787138000, "cost_of_revenue": 613526000, "gross_profit": 173612000, "research_and_development": 47000, "selling_general_admin": 114513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59099000, "depreciation_amortisation": 30529000, "ebitda": 89628000, "interest_expense": 15026000, "interest_income": null, "other_non_operating": null, "pretax_income": 42390000, "tax_provision": 4813000, "effective_tax_rate": null, "net_income": 37984000, "net_income_continuing_ops": 37577000, "net_income_to_common": 37984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61397000, "short_term_investments": null, "net_receivables": 191639000, "inventory": 7765000, "other_current_assets": null, "total_current_assets": 310969000, "net_ppe": null, "goodwill": 58332000, "intangible_assets": 2004000, "goodwill_and_intangibles": 60336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 850665000, "total_assets": 1161634000, "short_term_debt": 26890000, "accounts_payable": 134330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 222630000, "long_term_debt": 219162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562129000, "total_liabilities": 784759000, "total_debt": 246052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 269806000, "total_equity": 376875000, "shares_outstanding": 46831000, "operating_cash_flow": -53201000, "stock_based_compensation": 1258000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133206000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 224511000, "free_cash_flow": 76415000, "net_change_in_cash": 37809000 }, "raw_data": { "income": { "ebit": "59099000", "ebitda": "89628000", "netIncome": "37984000", "grossProfit": "173612000", "depreciation": "None", "totalRevenue": "787138000", "costOfRevenue": "613526000", "interestIncome": "14869000", "incomeBeforeTax": "42390000", "interestExpense": "15026000", "operatingIncome": "59099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "-15026000", "nonInterestIncome": "None", "operatingExpenses": "114513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47000", "otherNonOperatingIncome": "-16709000", "costofGoodsAndServicesSold": "613526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30529000", "sellingGeneralAndAdministrative": "114513000", "netIncomeFromContinuingOperations": "37577000" }, "balance": { "goodwill": "58332000", "inventory": "7765000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1161634000", "longTermDebt": "219162000", "shortTermDebt": "26890000", "treasuryStock": "-11638000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2004000", "reportedCurrency": "USD", "retainedEarnings": "269806000", "totalLiabilities": "784759000", "otherCurrentAssets": "50168000", "totalCurrentAssets": "310969000", "currentLongTermDebt": "26890000", "longTermInvestments": "293998000", "shortTermInvestments": "None", "currentNetReceivables": "191639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "850665000", "currentAccountsPayable": "134330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466937000", "shortLongTermDebtTotal": "246052000", "totalShareholderEquity": "376875000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35947000", "totalCurrentLiabilities": "222630000", "otherNonCurrentLiabilities": "317259000", "totalNonCurrentLiabilities": "562129000", "cashAndShortTermInvestments": "61397000", "commonStockSharesOutstanding": "46831000", "intangibleAssetsExcludingGoodwill": "2004000", "cashAndCashEquivalentsAtCarryingValue": "61397000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37577000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "373000", "operatingCashflow": "-53201000", "capitalExpenditures": "129616000", "changeInReceivables": "21561000", "changeInExchangeRate": "-295000", "cashflowFromFinancing": "224511000", "cashflowFromInvestment": "-133206000", "stockBasedCompensation": "1258000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37809000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1839000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30529000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 401460000, "cost_of_revenue": 344996000, "gross_profit": 56464000, "ebit": 10149000, "ebitda": 39412000, "pretax_income": -17567000, "tax_provision": -3184000, "net_income": -18283000, "net_income_to_common": -18283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103967000, "total_current_assets": 1554425000, "total_assets": 4641287000, "short_term_debt": 171758000, "long_term_debt": 1824531000, "total_debt": 1996289000, "total_liabilities": 3531318000, "total_equity": 1109969000, "shares_outstanding": 52886000, "goodwill_and_intangibles": 75859000 }, "cash_flow": { "operating_cash_flow": 35396000, "capital_expenditure": 96938000, "free_cash_flow": 132334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215022, "ticker_id": 193, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10149000", "ebitda": "39412000", "netIncome": "-18283000", "grossProfit": "56464000", "depreciation": "None", "totalRevenue": "401460000", "costOfRevenue": "344996000", "interestIncome": "None", "incomeBeforeTax": "-17567000", "interestExpense": "25189000", "operatingIncome": "10149000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3184000", "reportedCurrency": "USD", "netInterestIncome": "-25189000", "nonInterestIncome": "None", "operatingExpenses": "46315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29263000", "sellingGeneralAndAdministrative": "46315000", "netIncomeFromContinuingOperations": "-14383000" }, "balance": { "goodwill": "68988000", "inventory": "12519000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4641287000", "longTermDebt": "1824531000", "shortTermDebt": "171758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6871000", "reportedCurrency": "USD", "retainedEarnings": "678408000", "totalLiabilities": "3531318000", "otherCurrentAssets": "1188742000", "totalCurrentAssets": "1554425000", "currentLongTermDebt": "162176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3086862000", "currentAccountsPayable": "666744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2049930000", "totalShareholderEquity": "1109969000", "capitalLeaseObligations": "63223000", "otherCurrentLiabilities": "118711000", "totalCurrentLiabilities": "1044390000", "otherNonCurrentLiabilities": "93363000", "totalNonCurrentLiabilities": "2486928000", "cashAndShortTermInvestments": "103967000", "commonStockSharesOutstanding": "52886000", "intangibleAssetsExcludingGoodwill": "6871000", "cashAndCashEquivalentsAtCarryingValue": "103967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "89000", "operatingCashflow": "35396000", "capitalExpenditures": "96938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128501000", "cashflowFromInvestment": "-96938000", "stockBasedCompensation": "4176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401460000, "cost_of_revenue": 344996000, "gross_profit": 56464000, "research_and_development": null, "selling_general_admin": 46315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10149000, "depreciation_amortisation": 29263000, "ebitda": 39412000, "interest_expense": 25189000, "interest_income": null, "other_non_operating": null, "pretax_income": -17567000, "tax_provision": -3184000, "effective_tax_rate": null, "net_income": -18283000, "net_income_continuing_ops": -14383000, "net_income_to_common": -18283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103967000, "short_term_investments": null, "net_receivables": 249197000, "inventory": 12519000, "other_current_assets": null, "total_current_assets": 1554425000, "net_ppe": null, "goodwill": 68988000, "intangible_assets": 6871000, "goodwill_and_intangibles": 75859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3086862000, "total_assets": 4641287000, "short_term_debt": 171758000, "accounts_payable": 666744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044390000, "long_term_debt": 1824531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2486928000, "total_liabilities": 3531318000, "total_debt": 1996289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 678408000, "total_equity": 1109969000, "shares_outstanding": 52886000, "operating_cash_flow": 35396000, "stock_based_compensation": 4176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96938000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 128501000, "free_cash_flow": 132334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10149000", "ebitda": "39412000", "netIncome": "-18283000", "grossProfit": "56464000", "depreciation": "None", "totalRevenue": "401460000", "costOfRevenue": "344996000", "interestIncome": "None", "incomeBeforeTax": "-17567000", "interestExpense": "25189000", "operatingIncome": "10149000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-3184000", "reportedCurrency": "USD", "netInterestIncome": "-25189000", "nonInterestIncome": "None", "operatingExpenses": "46315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29263000", "sellingGeneralAndAdministrative": "46315000", "netIncomeFromContinuingOperations": "-14383000" }, "balance": { "goodwill": "68988000", "inventory": "12519000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4641287000", "longTermDebt": "1824531000", "shortTermDebt": "171758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "6871000", "reportedCurrency": "USD", "retainedEarnings": "678408000", "totalLiabilities": "3531318000", "otherCurrentAssets": "1188742000", "totalCurrentAssets": "1554425000", "currentLongTermDebt": "162176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "249197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3086862000", "currentAccountsPayable": "666744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2049930000", "totalShareholderEquity": "1109969000", "capitalLeaseObligations": "63223000", "otherCurrentLiabilities": "118711000", "totalCurrentLiabilities": "1044390000", "otherNonCurrentLiabilities": "93363000", "totalNonCurrentLiabilities": "2486928000", "cashAndShortTermInvestments": "103967000", "commonStockSharesOutstanding": "52886000", "intangibleAssetsExcludingGoodwill": "6871000", "cashAndCashEquivalentsAtCarryingValue": "103967000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "89000", "operatingCashflow": "35396000", "capitalExpenditures": "96938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "128501000", "cashflowFromInvestment": "-96938000", "stockBasedCompensation": "4176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29387000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 581026000, "cost_of_revenue": 486619000, "gross_profit": 94407000, "ebit": 43299000, "ebitda": 71194000, "pretax_income": 18612000, "tax_provision": -6310000, "net_income": 18370000, "net_income_to_common": 18370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71785000, "total_current_assets": 1552533000, "total_assets": 4537094000, "short_term_debt": 140084000, "long_term_debt": 1749708000, "total_debt": 1889792000, "total_liabilities": 3414278000, "total_equity": 1080150000, "shares_outstanding": 53955000, "goodwill_and_intangibles": 76766000 }, "cash_flow": { "operating_cash_flow": -42895000, "capital_expenditure": 55788000, "free_cash_flow": 12893000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215023, "ticker_id": 193, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43299000", "ebitda": "71194000", "netIncome": "18370000", "grossProfit": "94407000", "depreciation": "None", "totalRevenue": "581026000", "costOfRevenue": "486619000", "interestIncome": "None", "incomeBeforeTax": "18612000", "interestExpense": "24687000", "operatingIncome": "46544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6310000", "reportedCurrency": "USD", "netInterestIncome": "-29854000", "nonInterestIncome": "None", "operatingExpenses": "47863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27895000", "sellingGeneralAndAdministrative": "50943000", "netIncomeFromContinuingOperations": "24922000" }, "balance": { "goodwill": "69302000", "inventory": "12609000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4537094000", "longTermDebt": "1749708000", "shortTermDebt": "140084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7464000", "reportedCurrency": "USD", "retainedEarnings": "696737000", "totalLiabilities": "3414278000", "otherCurrentAssets": "1210283000", "totalCurrentAssets": "1552533000", "currentLongTermDebt": "132125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2984561000", "currentAccountsPayable": "691197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945730000", "totalShareholderEquity": "1080150000", "capitalLeaseObligations": "63897000", "otherCurrentLiabilities": "113878000", "totalCurrentLiabilities": "1028912000", "otherNonCurrentLiabilities": "91003000", "totalNonCurrentLiabilities": "2385366000", "cashAndShortTermInvestments": "71785000", "commonStockSharesOutstanding": "53955000", "intangibleAssetsExcludingGoodwill": "7464000", "cashAndCashEquivalentsAtCarryingValue": "71785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "176000", "operatingCashflow": "-42895000", "capitalExpenditures": "55788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12130000", "cashflowFromInvestment": "2242000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581026000, "cost_of_revenue": 486619000, "gross_profit": 94407000, "research_and_development": null, "selling_general_admin": 50943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43299000, "depreciation_amortisation": 27895000, "ebitda": 71194000, "interest_expense": 24687000, "interest_income": null, "other_non_operating": null, "pretax_income": 18612000, "tax_provision": -6310000, "effective_tax_rate": null, "net_income": 18370000, "net_income_continuing_ops": 24922000, "net_income_to_common": 18370000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71785000, "short_term_investments": null, "net_receivables": 257856000, "inventory": 12609000, "other_current_assets": null, "total_current_assets": 1552533000, "net_ppe": null, "goodwill": 69302000, "intangible_assets": 7464000, "goodwill_and_intangibles": 76766000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2984561000, "total_assets": 4537094000, "short_term_debt": 140084000, "accounts_payable": 691197000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1028912000, "long_term_debt": 1749708000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2385366000, "total_liabilities": 3414278000, "total_debt": 1889792000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 696737000, "total_equity": 1080150000, "shares_outstanding": 53955000, "operating_cash_flow": -42895000, "stock_based_compensation": 4081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55788000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12130000, "free_cash_flow": 12893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43299000", "ebitda": "71194000", "netIncome": "18370000", "grossProfit": "94407000", "depreciation": "None", "totalRevenue": "581026000", "costOfRevenue": "486619000", "interestIncome": "None", "incomeBeforeTax": "18612000", "interestExpense": "24687000", "operatingIncome": "46544000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6310000", "reportedCurrency": "USD", "netInterestIncome": "-29854000", "nonInterestIncome": "None", "operatingExpenses": "47863000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486619000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27895000", "sellingGeneralAndAdministrative": "50943000", "netIncomeFromContinuingOperations": "24922000" }, "balance": { "goodwill": "69302000", "inventory": "12609000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4537094000", "longTermDebt": "1749708000", "shortTermDebt": "140084000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7464000", "reportedCurrency": "USD", "retainedEarnings": "696737000", "totalLiabilities": "3414278000", "otherCurrentAssets": "1210283000", "totalCurrentAssets": "1552533000", "currentLongTermDebt": "132125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "257856000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2984561000", "currentAccountsPayable": "691197000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1945730000", "totalShareholderEquity": "1080150000", "capitalLeaseObligations": "63897000", "otherCurrentLiabilities": "113878000", "totalCurrentLiabilities": "1028912000", "otherNonCurrentLiabilities": "91003000", "totalNonCurrentLiabilities": "2385366000", "cashAndShortTermInvestments": "71785000", "commonStockSharesOutstanding": "53955000", "intangibleAssetsExcludingGoodwill": "7464000", "cashAndCashEquivalentsAtCarryingValue": "71785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18371000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "176000", "operatingCashflow": "-42895000", "capitalExpenditures": "55788000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12130000", "cashflowFromInvestment": "2242000", "stockBasedCompensation": "4081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27895000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 525987000, "cost_of_revenue": 441658000, "gross_profit": 84329000, "ebit": 40219000, "ebitda": 67454000, "pretax_income": 18162000, "tax_provision": -3678000, "net_income": 18532000, "net_income_to_common": 18532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94551000, "total_current_assets": 1420496000, "total_assets": 4426410000, "short_term_debt": 175145000, "long_term_debt": 1716689000, "total_debt": 1891834000, "total_liabilities": 3330968000, "total_equity": 1055662000, "shares_outstanding": 53370000, "goodwill_and_intangibles": 77354000 }, "cash_flow": { "operating_cash_flow": 17712000, "capital_expenditure": 81436000, "free_cash_flow": 99148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215025, "ticker_id": 193, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40219000", "ebitda": "67454000", "netIncome": "18532000", "grossProfit": "84329000", "depreciation": "None", "totalRevenue": "525987000", "costOfRevenue": "441658000", "interestIncome": "None", "incomeBeforeTax": "18162000", "interestExpense": "22057000", "operatingIncome": "40957000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3678000", "reportedCurrency": "USD", "netInterestIncome": "-22057000", "nonInterestIncome": "None", "operatingExpenses": "43372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27235000", "sellingGeneralAndAdministrative": "43372000", "netIncomeFromContinuingOperations": "21840000" }, "balance": { "goodwill": "69245000", "inventory": "12785000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4426410000", "longTermDebt": "1716689000", "shortTermDebt": "175145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8109000", "reportedCurrency": "USD", "retainedEarnings": "678393000", "totalLiabilities": "3330968000", "otherCurrentAssets": "319205000", "totalCurrentAssets": "1420496000", "currentLongTermDebt": "167083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005914000", "currentAccountsPayable": "569600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2463020000", "totalShareholderEquity": "1055662000", "capitalLeaseObligations": "64094000", "otherCurrentLiabilities": "194554000", "totalCurrentLiabilities": "939299000", "otherNonCurrentLiabilities": "111624000", "totalNonCurrentLiabilities": "2391669000", "cashAndShortTermInvestments": "94551000", "commonStockSharesOutstanding": "53370000", "intangibleAssetsExcludingGoodwill": "8109000", "cashAndCashEquivalentsAtCarryingValue": "94551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-397000", "operatingCashflow": "17712000", "capitalExpenditures": "81436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88113000", "cashflowFromInvestment": "-81325000", "stockBasedCompensation": "3746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27343000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525987000, "cost_of_revenue": 441658000, "gross_profit": 84329000, "research_and_development": null, "selling_general_admin": 43372000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40219000, "depreciation_amortisation": 27235000, "ebitda": 67454000, "interest_expense": 22057000, "interest_income": null, "other_non_operating": null, "pretax_income": 18162000, "tax_provision": -3678000, "effective_tax_rate": null, "net_income": 18532000, "net_income_continuing_ops": 21840000, "net_income_to_common": 18532000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94551000, "short_term_investments": null, "net_receivables": 993955000, "inventory": 12785000, "other_current_assets": null, "total_current_assets": 1420496000, "net_ppe": null, "goodwill": 69245000, "intangible_assets": 8109000, "goodwill_and_intangibles": 77354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3005914000, "total_assets": 4426410000, "short_term_debt": 175145000, "accounts_payable": 569600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 939299000, "long_term_debt": 1716689000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2391669000, "total_liabilities": 3330968000, "total_debt": 1891834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 678393000, "total_equity": 1055662000, "shares_outstanding": 53370000, "operating_cash_flow": 17712000, "stock_based_compensation": 3746000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 88113000, "free_cash_flow": 99148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40219000", "ebitda": "67454000", "netIncome": "18532000", "grossProfit": "84329000", "depreciation": "None", "totalRevenue": "525987000", "costOfRevenue": "441658000", "interestIncome": "None", "incomeBeforeTax": "18162000", "interestExpense": "22057000", "operatingIncome": "40957000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3678000", "reportedCurrency": "USD", "netInterestIncome": "-22057000", "nonInterestIncome": "None", "operatingExpenses": "43372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "441658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27235000", "sellingGeneralAndAdministrative": "43372000", "netIncomeFromContinuingOperations": "21840000" }, "balance": { "goodwill": "69245000", "inventory": "12785000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4426410000", "longTermDebt": "1716689000", "shortTermDebt": "175145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "8109000", "reportedCurrency": "USD", "retainedEarnings": "678393000", "totalLiabilities": "3330968000", "otherCurrentAssets": "319205000", "totalCurrentAssets": "1420496000", "currentLongTermDebt": "167083000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "993955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3005914000", "currentAccountsPayable": "569600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2463020000", "totalShareholderEquity": "1055662000", "capitalLeaseObligations": "64094000", "otherCurrentLiabilities": "194554000", "totalCurrentLiabilities": "939299000", "otherNonCurrentLiabilities": "111624000", "totalNonCurrentLiabilities": "2391669000", "cashAndShortTermInvestments": "94551000", "commonStockSharesOutstanding": "53370000", "intangibleAssetsExcludingGoodwill": "8109000", "cashAndCashEquivalentsAtCarryingValue": "94551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-397000", "operatingCashflow": "17712000", "capitalExpenditures": "81436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "88113000", "cashflowFromInvestment": "-81325000", "stockBasedCompensation": "3746000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27343000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 472284000, "cost_of_revenue": 398926000, "gross_profit": 73358000, "ebit": 33905000, "ebitda": 59104000, "pretax_income": 12618000, "tax_provision": -2900000, "net_income": 12864000, "net_income_to_common": 12864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81633000, "total_current_assets": 1280430000, "total_assets": 4295280000, "short_term_debt": 168194000, "long_term_debt": 1661839000, "total_debt": 1830033000, "total_liabilities": 3222866000, "total_equity": 1034559000, "shares_outstanding": 52821000, "goodwill_and_intangibles": 78188000 }, "cash_flow": { "operating_cash_flow": -26873000, "capital_expenditure": 147000, "free_cash_flow": -26726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215026, "ticker_id": 193, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33905000", "ebitda": "59104000", "netIncome": "12864000", "grossProfit": "73358000", "depreciation": "None", "totalRevenue": "472284000", "costOfRevenue": "398926000", "interestIncome": "None", "incomeBeforeTax": "12618000", "interestExpense": "21287000", "operatingIncome": "27624000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2900000", "reportedCurrency": "USD", "netInterestIncome": "-21287000", "nonInterestIncome": "None", "operatingExpenses": "45734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25199000", "sellingGeneralAndAdministrative": "45734000", "netIncomeFromContinuingOperations": "15518000" }, "balance": { "goodwill": "69443000", "inventory": "12389000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4295280000", "longTermDebt": "1661839000", "shortTermDebt": "168194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8745000", "reportedCurrency": "USD", "retainedEarnings": "659888000", "totalLiabilities": "3222866000", "otherCurrentAssets": "265540000", "totalCurrentAssets": "1280430000", "currentLongTermDebt": "160578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014850000", "currentAccountsPayable": "451571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1887580000", "totalShareholderEquity": "1034559000", "capitalLeaseObligations": "65163000", "otherCurrentLiabilities": "105305000", "totalCurrentLiabilities": "822075000", "otherNonCurrentLiabilities": "122914000", "totalNonCurrentLiabilities": "2400791000", "cashAndShortTermInvestments": "81633000", "commonStockSharesOutstanding": "52821000", "intangibleAssetsExcludingGoodwill": "8745000", "cashAndCashEquivalentsAtCarryingValue": "81633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15518000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-40000", "operatingCashflow": "-26873000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107388000", "cashflowFromInvestment": "-57663000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24019000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472284000, "cost_of_revenue": 398926000, "gross_profit": 73358000, "research_and_development": null, "selling_general_admin": 45734000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33905000, "depreciation_amortisation": 25199000, "ebitda": 59104000, "interest_expense": 21287000, "interest_income": null, "other_non_operating": null, "pretax_income": 12618000, "tax_provision": -2900000, "effective_tax_rate": null, "net_income": 12864000, "net_income_continuing_ops": 15518000, "net_income_to_common": 12864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81633000, "short_term_investments": null, "net_receivables": 920868000, "inventory": 12389000, "other_current_assets": null, "total_current_assets": 1280430000, "net_ppe": null, "goodwill": 69443000, "intangible_assets": 8745000, "goodwill_and_intangibles": 78188000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3014850000, "total_assets": 4295280000, "short_term_debt": 168194000, "accounts_payable": 451571000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 822075000, "long_term_debt": 1661839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2400791000, "total_liabilities": 3222866000, "total_debt": 1830033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 659888000, "total_equity": 1034559000, "shares_outstanding": 52821000, "operating_cash_flow": -26873000, "stock_based_compensation": 3751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 107388000, "free_cash_flow": -26726000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33905000", "ebitda": "59104000", "netIncome": "12864000", "grossProfit": "73358000", "depreciation": "None", "totalRevenue": "472284000", "costOfRevenue": "398926000", "interestIncome": "None", "incomeBeforeTax": "12618000", "interestExpense": "21287000", "operatingIncome": "27624000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2900000", "reportedCurrency": "USD", "netInterestIncome": "-21287000", "nonInterestIncome": "None", "operatingExpenses": "45734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398926000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25199000", "sellingGeneralAndAdministrative": "45734000", "netIncomeFromContinuingOperations": "15518000" }, "balance": { "goodwill": "69443000", "inventory": "12389000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4295280000", "longTermDebt": "1661839000", "shortTermDebt": "168194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "8745000", "reportedCurrency": "USD", "retainedEarnings": "659888000", "totalLiabilities": "3222866000", "otherCurrentAssets": "265540000", "totalCurrentAssets": "1280430000", "currentLongTermDebt": "160578000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920868000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3014850000", "currentAccountsPayable": "451571000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1887580000", "totalShareholderEquity": "1034559000", "capitalLeaseObligations": "65163000", "otherCurrentLiabilities": "105305000", "totalCurrentLiabilities": "822075000", "otherNonCurrentLiabilities": "122914000", "totalNonCurrentLiabilities": "2400791000", "cashAndShortTermInvestments": "81633000", "commonStockSharesOutstanding": "52821000", "intangibleAssetsExcludingGoodwill": "8745000", "cashAndCashEquivalentsAtCarryingValue": "81633000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15518000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-40000", "operatingCashflow": "-26873000", "capitalExpenditures": "147000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "107388000", "cashflowFromInvestment": "-57663000", "stockBasedCompensation": "3751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24019000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 352829000, "cost_of_revenue": 300910000, "gross_profit": 51919000, "ebit": 13431000, "ebitda": 37371000, "pretax_income": -4418000, "tax_provision": 1188000, "net_income": -5483000, "net_income_to_common": -5483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71593000, "total_current_assets": 1257068000, "total_assets": 4169941000, "short_term_debt": 158890000, "long_term_debt": 1567473000, "total_debt": 1726363000, "total_liabilities": 3121897000, "total_equity": 1011928000, "shares_outstanding": 52544000, "goodwill_and_intangibles": 77506000 }, "cash_flow": { "operating_cash_flow": -28304000, "capital_expenditure": 114240000, "free_cash_flow": 85936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215027, "ticker_id": 193, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13431000", "ebitda": "37371000", "netIncome": "-5483000", "grossProfit": "51919000", "depreciation": "None", "totalRevenue": "352829000", "costOfRevenue": "300910000", "interestIncome": "None", "incomeBeforeTax": "-4418000", "interestExpense": "19905000", "operatingIncome": "13431000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1188000", "reportedCurrency": "USD", "netInterestIncome": "-19905000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23940000", "sellingGeneralAndAdministrative": "38488000", "netIncomeFromContinuingOperations": "-5606000" }, "balance": { "goodwill": "68337000", "inventory": "12348000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4169941000", "longTermDebt": "1567473000", "shortTermDebt": "158890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9169000", "reportedCurrency": "USD", "retainedEarnings": "647051000", "totalLiabilities": "3121897000", "otherCurrentAssets": "241337000", "totalCurrentAssets": "1257068000", "currentLongTermDebt": "149298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2912873000", "currentAccountsPayable": "435634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1784115000", "totalShareholderEquity": "1011928000", "capitalLeaseObligations": "67344000", "otherCurrentLiabilities": "112447000", "totalCurrentLiabilities": "798305000", "otherNonCurrentLiabilities": "122981000", "totalNonCurrentLiabilities": "2323592000", "cashAndShortTermInvestments": "71593000", "commonStockSharesOutstanding": "52544000", "intangibleAssetsExcludingGoodwill": "9169000", "cashAndCashEquivalentsAtCarryingValue": "71593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-792000", "operatingCashflow": "-28304000", "capitalExpenditures": "114240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114547000", "cashflowFromInvestment": "-118370000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352829000, "cost_of_revenue": 300910000, "gross_profit": 51919000, "research_and_development": null, "selling_general_admin": 38488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13431000, "depreciation_amortisation": 23940000, "ebitda": 37371000, "interest_expense": 19905000, "interest_income": null, "other_non_operating": null, "pretax_income": -4418000, "tax_provision": 1188000, "effective_tax_rate": null, "net_income": -5483000, "net_income_continuing_ops": -5606000, "net_income_to_common": -5483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71593000, "short_term_investments": null, "net_receivables": 931790000, "inventory": 12348000, "other_current_assets": null, "total_current_assets": 1257068000, "net_ppe": null, "goodwill": 68337000, "intangible_assets": 9169000, "goodwill_and_intangibles": 77506000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2912873000, "total_assets": 4169941000, "short_term_debt": 158890000, "accounts_payable": 435634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 798305000, "long_term_debt": 1567473000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2323592000, "total_liabilities": 3121897000, "total_debt": 1726363000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 647051000, "total_equity": 1011928000, "shares_outstanding": 52544000, "operating_cash_flow": -28304000, "stock_based_compensation": 2844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114240000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 114547000, "free_cash_flow": 85936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13431000", "ebitda": "37371000", "netIncome": "-5483000", "grossProfit": "51919000", "depreciation": "None", "totalRevenue": "352829000", "costOfRevenue": "300910000", "interestIncome": "None", "incomeBeforeTax": "-4418000", "interestExpense": "19905000", "operatingIncome": "13431000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1188000", "reportedCurrency": "USD", "netInterestIncome": "-19905000", "nonInterestIncome": "None", "operatingExpenses": "38488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "300910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23940000", "sellingGeneralAndAdministrative": "38488000", "netIncomeFromContinuingOperations": "-5606000" }, "balance": { "goodwill": "68337000", "inventory": "12348000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4169941000", "longTermDebt": "1567473000", "shortTermDebt": "158890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9169000", "reportedCurrency": "USD", "retainedEarnings": "647051000", "totalLiabilities": "3121897000", "otherCurrentAssets": "241337000", "totalCurrentAssets": "1257068000", "currentLongTermDebt": "149298000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931790000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2912873000", "currentAccountsPayable": "435634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1784115000", "totalShareholderEquity": "1011928000", "capitalLeaseObligations": "67344000", "otherCurrentLiabilities": "112447000", "totalCurrentLiabilities": "798305000", "otherNonCurrentLiabilities": "122981000", "totalNonCurrentLiabilities": "2323592000", "cashAndShortTermInvestments": "71593000", "commonStockSharesOutstanding": "52544000", "intangibleAssetsExcludingGoodwill": "9169000", "cashAndCashEquivalentsAtCarryingValue": "71593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-792000", "operatingCashflow": "-28304000", "capitalExpenditures": "114240000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "114547000", "cashflowFromInvestment": "-118370000", "stockBasedCompensation": "2844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23940000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 532667000, "cost_of_revenue": 465877000, "gross_profit": 66790000, "ebit": 40492000, "ebitda": 67037000, "pretax_income": 21234000, "tax_provision": -16676000, "net_income": 37085000, "net_income_to_common": 37085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108516000, "total_current_assets": 1301134000, "total_assets": 4158508000, "short_term_debt": 159899000, "long_term_debt": 1483900000, "total_debt": 1643799000, "total_liabilities": 3110896000, "total_equity": 1013225000, "shares_outstanding": 53257000, "goodwill_and_intangibles": 75119000 }, "cash_flow": { "operating_cash_flow": 18376000, "capital_expenditure": 79902000, "free_cash_flow": 98278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215028, "ticker_id": 193, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40492000", "ebitda": "67037000", "netIncome": "37085000", "grossProfit": "66790000", "depreciation": "None", "totalRevenue": "532667000", "costOfRevenue": "465877000", "interestIncome": "None", "incomeBeforeTax": "21234000", "interestExpense": "19258000", "operatingIncome": "44640000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16676000", "reportedCurrency": "USD", "netInterestIncome": "-19258000", "nonInterestIncome": "None", "operatingExpenses": "22150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26545000", "sellingGeneralAndAdministrative": "47841000", "netIncomeFromContinuingOperations": "37910000" }, "balance": { "goodwill": "66305000", "inventory": "11556000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4158508000", "longTermDebt": "1483900000", "shortTermDebt": "159899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8814000", "reportedCurrency": "USD", "retainedEarnings": "652561000", "totalLiabilities": "3110896000", "otherCurrentAssets": "238468000", "totalCurrentAssets": "1301134000", "currentLongTermDebt": "149363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "942594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2857374000", "currentAccountsPayable": "529338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703278000", "totalShareholderEquity": "1013225000", "capitalLeaseObligations": "70015000", "otherCurrentLiabilities": "107293000", "totalCurrentLiabilities": "889008000", "otherNonCurrentLiabilities": "114454000", "totalNonCurrentLiabilities": "2221888000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "53257000", "intangibleAssetsExcludingGoodwill": "8814000", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "417000", "operatingCashflow": "18376000", "capitalExpenditures": "79902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8886000", "cashflowFromInvestment": "-31245000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532667000, "cost_of_revenue": 465877000, "gross_profit": 66790000, "research_and_development": null, "selling_general_admin": 47841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40492000, "depreciation_amortisation": 26545000, "ebitda": 67037000, "interest_expense": 19258000, "interest_income": null, "other_non_operating": null, "pretax_income": 21234000, "tax_provision": -16676000, "effective_tax_rate": null, "net_income": 37085000, "net_income_continuing_ops": 37910000, "net_income_to_common": 37085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108516000, "short_term_investments": null, "net_receivables": 942594000, "inventory": 11556000, "other_current_assets": null, "total_current_assets": 1301134000, "net_ppe": null, "goodwill": 66305000, "intangible_assets": 8814000, "goodwill_and_intangibles": 75119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2857374000, "total_assets": 4158508000, "short_term_debt": 159899000, "accounts_payable": 529338000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 889008000, "long_term_debt": 1483900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2221888000, "total_liabilities": 3110896000, "total_debt": 1643799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 652561000, "total_equity": 1013225000, "shares_outstanding": 53257000, "operating_cash_flow": 18376000, "stock_based_compensation": 3762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8886000, "free_cash_flow": 98278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40492000", "ebitda": "67037000", "netIncome": "37085000", "grossProfit": "66790000", "depreciation": "None", "totalRevenue": "532667000", "costOfRevenue": "465877000", "interestIncome": "None", "incomeBeforeTax": "21234000", "interestExpense": "19258000", "operatingIncome": "44640000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-16676000", "reportedCurrency": "USD", "netInterestIncome": "-19258000", "nonInterestIncome": "None", "operatingExpenses": "22150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "465877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26545000", "sellingGeneralAndAdministrative": "47841000", "netIncomeFromContinuingOperations": "37910000" }, "balance": { "goodwill": "66305000", "inventory": "11556000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "4158508000", "longTermDebt": "1483900000", "shortTermDebt": "159899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "8814000", "reportedCurrency": "USD", "retainedEarnings": "652561000", "totalLiabilities": "3110896000", "otherCurrentAssets": "238468000", "totalCurrentAssets": "1301134000", "currentLongTermDebt": "149363000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "942594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2857374000", "currentAccountsPayable": "529338000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703278000", "totalShareholderEquity": "1013225000", "capitalLeaseObligations": "70015000", "otherCurrentLiabilities": "107293000", "totalCurrentLiabilities": "889008000", "otherNonCurrentLiabilities": "114454000", "totalNonCurrentLiabilities": "2221888000", "cashAndShortTermInvestments": "108516000", "commonStockSharesOutstanding": "53257000", "intangibleAssetsExcludingGoodwill": "8814000", "cashAndCashEquivalentsAtCarryingValue": "108516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "417000", "operatingCashflow": "18376000", "capitalExpenditures": "79902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8886000", "cashflowFromInvestment": "-31245000", "stockBasedCompensation": "3762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26545000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 500873000, "cost_of_revenue": 423734000, "gross_profit": 77139000, "ebit": 33866000, "ebitda": 57319000, "pretax_income": 13690000, "tax_provision": -3324000, "net_income": 17599000, "net_income_to_common": 17599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185370000, "total_current_assets": 1075306000, "total_assets": 3982238000, "short_term_debt": 355489000, "long_term_debt": 1317517000, "total_debt": 1673006000, "total_liabilities": 2972740000, "total_equity": 937342000, "shares_outstanding": 53243000, "goodwill_and_intangibles": 81309000 }, "cash_flow": { "operating_cash_flow": 25091000, "capital_expenditure": 118468000, "free_cash_flow": 143559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215030, "ticker_id": 193, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33866000", "ebitda": "57319000", "netIncome": "17599000", "grossProfit": "77139000", "depreciation": "None", "totalRevenue": "500873000", "costOfRevenue": "423734000", "interestIncome": "None", "incomeBeforeTax": "13690000", "interestExpense": "20176000", "operatingIncome": "35159000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3324000", "reportedCurrency": "USD", "netInterestIncome": "-19858000", "nonInterestIncome": "None", "operatingExpenses": "41980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23453000", "sellingGeneralAndAdministrative": "42139000", "netIncomeFromContinuingOperations": "17014000" }, "balance": { "goodwill": "75922000", "inventory": "11973000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3982238000", "longTermDebt": "1317517000", "shortTermDebt": "355489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5387000", "reportedCurrency": "USD", "retainedEarnings": "615503000", "totalLiabilities": "2972740000", "otherCurrentAssets": "12465000", "totalCurrentAssets": "1075306000", "currentLongTermDebt": "343247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "865498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906932000", "currentAccountsPayable": "399244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1731013000", "totalShareholderEquity": "937342000", "capitalLeaseObligations": "70249000", "otherCurrentLiabilities": "101914000", "totalCurrentLiabilities": "964667000", "otherNonCurrentLiabilities": "102645000", "totalNonCurrentLiabilities": "2008072999", "cashAndShortTermInvestments": "185370000", "commonStockSharesOutstanding": "53243000", "intangibleAssetsExcludingGoodwill": "5387000", "cashAndCashEquivalentsAtCarryingValue": "185370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "25091000", "capitalExpenditures": "118468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66623000", "cashflowFromInvestment": "-122180000", "stockBasedCompensation": "3664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500873000, "cost_of_revenue": 423734000, "gross_profit": 77139000, "research_and_development": null, "selling_general_admin": 42139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33866000, "depreciation_amortisation": 23453000, "ebitda": 57319000, "interest_expense": 20176000, "interest_income": null, "other_non_operating": null, "pretax_income": 13690000, "tax_provision": -3324000, "effective_tax_rate": null, "net_income": 17599000, "net_income_continuing_ops": 17014000, "net_income_to_common": 17599000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185370000, "short_term_investments": null, "net_receivables": 865498000, "inventory": 11973000, "other_current_assets": null, "total_current_assets": 1075306000, "net_ppe": null, "goodwill": 75922000, "intangible_assets": 5387000, "goodwill_and_intangibles": 81309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2906932000, "total_assets": 3982238000, "short_term_debt": 355489000, "accounts_payable": 399244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 964667000, "long_term_debt": 1317517000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2008072999, "total_liabilities": 2972740000, "total_debt": 1673006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 615503000, "total_equity": 937342000, "shares_outstanding": 53243000, "operating_cash_flow": 25091000, "stock_based_compensation": 3664000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122180000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66623000, "free_cash_flow": 143559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33866000", "ebitda": "57319000", "netIncome": "17599000", "grossProfit": "77139000", "depreciation": "None", "totalRevenue": "500873000", "costOfRevenue": "423734000", "interestIncome": "None", "incomeBeforeTax": "13690000", "interestExpense": "20176000", "operatingIncome": "35159000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3324000", "reportedCurrency": "USD", "netInterestIncome": "-19858000", "nonInterestIncome": "None", "operatingExpenses": "41980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "423734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23453000", "sellingGeneralAndAdministrative": "42139000", "netIncomeFromContinuingOperations": "17014000" }, "balance": { "goodwill": "75922000", "inventory": "11973000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3982238000", "longTermDebt": "1317517000", "shortTermDebt": "355489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "5387000", "reportedCurrency": "USD", "retainedEarnings": "615503000", "totalLiabilities": "2972740000", "otherCurrentAssets": "12465000", "totalCurrentAssets": "1075306000", "currentLongTermDebt": "343247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "865498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2906932000", "currentAccountsPayable": "399244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1731013000", "totalShareholderEquity": "937342000", "capitalLeaseObligations": "70249000", "otherCurrentLiabilities": "101914000", "totalCurrentLiabilities": "964667000", "otherNonCurrentLiabilities": "102645000", "totalNonCurrentLiabilities": "2008072999", "cashAndShortTermInvestments": "185370000", "commonStockSharesOutstanding": "53243000", "intangibleAssetsExcludingGoodwill": "5387000", "cashAndCashEquivalentsAtCarryingValue": "185370000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "511000", "operatingCashflow": "25091000", "capitalExpenditures": "118468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66623000", "cashflowFromInvestment": "-122180000", "stockBasedCompensation": "3664000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23453000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 437982000, "cost_of_revenue": 372813000, "gross_profit": 65169000, "ebit": 21343000, "ebitda": 41718000, "pretax_income": 5194000, "tax_provision": 184000, "net_income": 5010000, "net_income_to_common": 5010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150278000, "total_current_assets": 1239956000, "total_assets": 3965102000, "short_term_debt": 537450000, "long_term_debt": 1078995000, "total_debt": 1616445000, "total_liabilities": 2980133000, "total_equity": 914703000, "shares_outstanding": 53113000, "goodwill_and_intangibles": 80884000 }, "cash_flow": { "operating_cash_flow": 53314000, "capital_expenditure": 128026000, "free_cash_flow": 181340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215031, "ticker_id": 193, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21343000", "ebitda": "41718000", "netIncome": "5010000", "grossProfit": "65169000", "depreciation": "None", "totalRevenue": "437982000", "costOfRevenue": "372813000", "interestIncome": "None", "incomeBeforeTax": "5194000", "interestExpense": "16149000", "operatingIncome": "20953000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-16149000", "nonInterestIncome": "None", "operatingExpenses": "44216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20375000", "sellingGeneralAndAdministrative": "44226000", "netIncomeFromContinuingOperations": "5194000" }, "balance": { "goodwill": "75245000", "inventory": "12484000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3965102000", "longTermDebt": "1078995000", "shortTermDebt": "537450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5639000", "reportedCurrency": "USD", "retainedEarnings": "597930000", "totalLiabilities": "2980133000", "otherCurrentAssets": "209552000", "totalCurrentAssets": "1239956000", "currentLongTermDebt": "523832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "867642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2725146000", "currentAccountsPayable": "497026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1664990000", "totalShareholderEquity": "914703000", "capitalLeaseObligations": "62163000", "otherCurrentLiabilities": "100198000", "totalCurrentLiabilities": "1232387000", "otherNonCurrentLiabilities": "97946000", "totalNonCurrentLiabilities": "1747746000", "cashAndShortTermInvestments": "150278000", "commonStockSharesOutstanding": "53113000", "intangibleAssetsExcludingGoodwill": "5639000", "cashAndCashEquivalentsAtCarryingValue": "150278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "592000", "operatingCashflow": "53314000", "capitalExpenditures": "128026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161061000", "cashflowFromInvestment": "-129442000", "stockBasedCompensation": "3678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20375000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437982000, "cost_of_revenue": 372813000, "gross_profit": 65169000, "research_and_development": null, "selling_general_admin": 44226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21343000, "depreciation_amortisation": 20375000, "ebitda": 41718000, "interest_expense": 16149000, "interest_income": null, "other_non_operating": null, "pretax_income": 5194000, "tax_provision": 184000, "effective_tax_rate": null, "net_income": 5010000, "net_income_continuing_ops": 5194000, "net_income_to_common": 5010000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150278000, "short_term_investments": null, "net_receivables": 867642000, "inventory": 12484000, "other_current_assets": null, "total_current_assets": 1239956000, "net_ppe": null, "goodwill": 75245000, "intangible_assets": 5639000, "goodwill_and_intangibles": 80884000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2725146000, "total_assets": 3965102000, "short_term_debt": 537450000, "accounts_payable": 497026000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1232387000, "long_term_debt": 1078995000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1747746000, "total_liabilities": 2980133000, "total_debt": 1616445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 597930000, "total_equity": 914703000, "shares_outstanding": 53113000, "operating_cash_flow": 53314000, "stock_based_compensation": 3678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 161061000, "free_cash_flow": 181340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21343000", "ebitda": "41718000", "netIncome": "5010000", "grossProfit": "65169000", "depreciation": "None", "totalRevenue": "437982000", "costOfRevenue": "372813000", "interestIncome": "None", "incomeBeforeTax": "5194000", "interestExpense": "16149000", "operatingIncome": "20953000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "184000", "reportedCurrency": "USD", "netInterestIncome": "-16149000", "nonInterestIncome": "None", "operatingExpenses": "44216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "372813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20375000", "sellingGeneralAndAdministrative": "44226000", "netIncomeFromContinuingOperations": "5194000" }, "balance": { "goodwill": "75245000", "inventory": "12484000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3965102000", "longTermDebt": "1078995000", "shortTermDebt": "537450000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "5639000", "reportedCurrency": "USD", "retainedEarnings": "597930000", "totalLiabilities": "2980133000", "otherCurrentAssets": "209552000", "totalCurrentAssets": "1239956000", "currentLongTermDebt": "523832000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "867642000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2725146000", "currentAccountsPayable": "497026000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1664990000", "totalShareholderEquity": "914703000", "capitalLeaseObligations": "62163000", "otherCurrentLiabilities": "100198000", "totalCurrentLiabilities": "1232387000", "otherNonCurrentLiabilities": "97946000", "totalNonCurrentLiabilities": "1747746000", "cashAndShortTermInvestments": "150278000", "commonStockSharesOutstanding": "53113000", "intangibleAssetsExcludingGoodwill": "5639000", "cashAndCashEquivalentsAtCarryingValue": "150278000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5194000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "592000", "operatingCashflow": "53314000", "capitalExpenditures": "128026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "161061000", "cashflowFromInvestment": "-129442000", "stockBasedCompensation": "3678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20375000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 298406000, "cost_of_revenue": 251413000, "gross_profit": 46993000, "ebit": 9039000, "ebitda": 27877000, "pretax_income": -6178000, "tax_provision": -3241000, "net_income": -2937000, "net_income_to_common": -2937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135418000, "total_current_assets": 1038545000, "total_assets": 3803266000, "short_term_debt": 553421000, "long_term_debt": 1011576000, "total_debt": 1564997000, "total_liabilities": 2829195000, "total_equity": 904939000, "shares_outstanding": 52289000, "goodwill_and_intangibles": 81507999 }, "cash_flow": { "operating_cash_flow": 20817000, "capital_expenditure": 111950000, "free_cash_flow": 132767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215032, "ticker_id": 193, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9039000", "ebitda": "27877000", "netIncome": "-2937000", "grossProfit": "46993000", "depreciation": "None", "totalRevenue": "298406000", "costOfRevenue": "251413000", "interestIncome": "None", "incomeBeforeTax": "-6178000", "interestExpense": "15217000", "operatingIncome": "7993000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3241000", "reportedCurrency": "USD", "netInterestIncome": "-15217000", "nonInterestIncome": "None", "operatingExpenses": "39000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "39555000", "netIncomeFromContinuingOperations": "-6178000" }, "balance": { "goodwill": "75311000", "inventory": "13076000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3803266000", "longTermDebt": "1011576000", "shortTermDebt": "553421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6196999", "reportedCurrency": "USD", "retainedEarnings": "592947000", "totalLiabilities": "2829195000", "otherCurrentAssets": "9779000", "totalCurrentAssets": "1038545000", "currentLongTermDebt": "539201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764721000", "currentAccountsPayable": "437240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1615707000", "totalShareholderEquity": "904939000", "capitalLeaseObligations": "64930000", "otherCurrentLiabilities": "109954000", "totalCurrentLiabilities": "1162280000", "otherNonCurrentLiabilities": "88619000", "totalNonCurrentLiabilities": "1666915000", "cashAndShortTermInvestments": "135418000", "commonStockSharesOutstanding": "52289000", "intangibleAssetsExcludingGoodwill": "6196999", "cashAndCashEquivalentsAtCarryingValue": "135418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "561000", "operatingCashflow": "20817000", "capitalExpenditures": "111950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77374000", "cashflowFromInvestment": "-103770000", "stockBasedCompensation": "3026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298406000, "cost_of_revenue": 251413000, "gross_profit": 46993000, "research_and_development": null, "selling_general_admin": 39555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9039000, "depreciation_amortisation": 18838000, "ebitda": 27877000, "interest_expense": 15217000, "interest_income": null, "other_non_operating": null, "pretax_income": -6178000, "tax_provision": -3241000, "effective_tax_rate": null, "net_income": -2937000, "net_income_continuing_ops": -6178000, "net_income_to_common": -2937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135418000, "short_term_investments": null, "net_receivables": 880272000, "inventory": 13076000, "other_current_assets": null, "total_current_assets": 1038545000, "net_ppe": null, "goodwill": 75311000, "intangible_assets": 6196999, "goodwill_and_intangibles": 81507999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2764721000, "total_assets": 3803266000, "short_term_debt": 553421000, "accounts_payable": 437240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1162280000, "long_term_debt": 1011576000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1666915000, "total_liabilities": 2829195000, "total_debt": 1564997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 592947000, "total_equity": 904939000, "shares_outstanding": 52289000, "operating_cash_flow": 20817000, "stock_based_compensation": 3026000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111950000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 77374000, "free_cash_flow": 132767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9039000", "ebitda": "27877000", "netIncome": "-2937000", "grossProfit": "46993000", "depreciation": "None", "totalRevenue": "298406000", "costOfRevenue": "251413000", "interestIncome": "None", "incomeBeforeTax": "-6178000", "interestExpense": "15217000", "operatingIncome": "7993000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3241000", "reportedCurrency": "USD", "netInterestIncome": "-15217000", "nonInterestIncome": "None", "operatingExpenses": "39000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "39555000", "netIncomeFromContinuingOperations": "-6178000" }, "balance": { "goodwill": "75311000", "inventory": "13076000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3803266000", "longTermDebt": "1011576000", "shortTermDebt": "553421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "6196999", "reportedCurrency": "USD", "retainedEarnings": "592947000", "totalLiabilities": "2829195000", "otherCurrentAssets": "9779000", "totalCurrentAssets": "1038545000", "currentLongTermDebt": "539201000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "880272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2764721000", "currentAccountsPayable": "437240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1615707000", "totalShareholderEquity": "904939000", "capitalLeaseObligations": "64930000", "otherCurrentLiabilities": "109954000", "totalCurrentLiabilities": "1162280000", "otherNonCurrentLiabilities": "88619000", "totalNonCurrentLiabilities": "1666915000", "cashAndShortTermInvestments": "135418000", "commonStockSharesOutstanding": "52289000", "intangibleAssetsExcludingGoodwill": "6196999", "cashAndCashEquivalentsAtCarryingValue": "135418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "561000", "operatingCashflow": "20817000", "capitalExpenditures": "111950000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "77374000", "cashflowFromInvestment": "-103770000", "stockBasedCompensation": "3026000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 441368000, "cost_of_revenue": 367192000, "gross_profit": 74176000, "ebit": 33876000, "ebitda": 52410000, "pretax_income": 18009000, "tax_provision": -15083000, "net_income": 33735000, "net_income_to_common": 33735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79271000, "total_current_assets": 1128471000, "total_assets": 3713776000, "short_term_debt": 335816000, "long_term_debt": 1170075000, "total_debt": 1505891000, "total_liabilities": 2741025000, "total_equity": 901975000, "shares_outstanding": 53264000, "goodwill_and_intangibles": 82395000 }, "cash_flow": { "operating_cash_flow": -29570000, "capital_expenditure": 93606000, "free_cash_flow": 64036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215033, "ticker_id": 193, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33876000", "ebitda": "52410000", "netIncome": "33735000", "grossProfit": "74176000", "depreciation": "None", "totalRevenue": "441368000", "costOfRevenue": "367192000", "interestIncome": "None", "incomeBeforeTax": "18009000", "interestExpense": "15867000", "operatingIncome": "34075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15083000", "reportedCurrency": "USD", "netInterestIncome": "-13349000", "nonInterestIncome": "None", "operatingExpenses": "40101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18534000", "sellingGeneralAndAdministrative": "36672000", "netIncomeFromContinuingOperations": "33092000" }, "balance": { "goodwill": "75587000", "inventory": "13637000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3713776000", "longTermDebt": "1170075000", "shortTermDebt": "335816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6808000", "reportedCurrency": "USD", "retainedEarnings": "595911000", "totalLiabilities": "2741025000", "otherCurrentAssets": "212212000", "totalCurrentAssets": "1128471000", "currentLongTermDebt": "322247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585305000", "currentAccountsPayable": "402752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2087844000", "totalShareholderEquity": "901975000", "capitalLeaseObligations": "55827000", "otherCurrentLiabilities": "162903000", "totalCurrentLiabilities": "901471000", "otherNonCurrentLiabilities": "82714000", "totalNonCurrentLiabilities": "1839554000", "cashAndShortTermInvestments": "79271000", "commonStockSharesOutstanding": "53264000", "intangibleAssetsExcludingGoodwill": "6808000", "cashAndCashEquivalentsAtCarryingValue": "79271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-29570000", "capitalExpenditures": "93606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108402000", "cashflowFromInvestment": "-101750000", "stockBasedCompensation": "-2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 441368000, "cost_of_revenue": 367192000, "gross_profit": 74176000, "research_and_development": null, "selling_general_admin": 36672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33876000, "depreciation_amortisation": 18534000, "ebitda": 52410000, "interest_expense": 15867000, "interest_income": null, "other_non_operating": null, "pretax_income": 18009000, "tax_provision": -15083000, "effective_tax_rate": null, "net_income": 33735000, "net_income_continuing_ops": 33092000, "net_income_to_common": 33735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79271000, "short_term_investments": null, "net_receivables": 823351000, "inventory": 13637000, "other_current_assets": null, "total_current_assets": 1128471000, "net_ppe": null, "goodwill": 75587000, "intangible_assets": 6808000, "goodwill_and_intangibles": 82395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2585305000, "total_assets": 3713776000, "short_term_debt": 335816000, "accounts_payable": 402752000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 901471000, "long_term_debt": 1170075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1839554000, "total_liabilities": 2741025000, "total_debt": 1505891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 595911000, "total_equity": 901975000, "shares_outstanding": 53264000, "operating_cash_flow": -29570000, "stock_based_compensation": -2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101750000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 108402000, "free_cash_flow": 64036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33876000", "ebitda": "52410000", "netIncome": "33735000", "grossProfit": "74176000", "depreciation": "None", "totalRevenue": "441368000", "costOfRevenue": "367192000", "interestIncome": "None", "incomeBeforeTax": "18009000", "interestExpense": "15867000", "operatingIncome": "34075000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-15083000", "reportedCurrency": "USD", "netInterestIncome": "-13349000", "nonInterestIncome": "None", "operatingExpenses": "40101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18534000", "sellingGeneralAndAdministrative": "36672000", "netIncomeFromContinuingOperations": "33092000" }, "balance": { "goodwill": "75587000", "inventory": "13637000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3713776000", "longTermDebt": "1170075000", "shortTermDebt": "335816000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "6808000", "reportedCurrency": "USD", "retainedEarnings": "595911000", "totalLiabilities": "2741025000", "otherCurrentAssets": "212212000", "totalCurrentAssets": "1128471000", "currentLongTermDebt": "322247000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "823351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2585305000", "currentAccountsPayable": "402752000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2087844000", "totalShareholderEquity": "901975000", "capitalLeaseObligations": "55827000", "otherCurrentLiabilities": "162903000", "totalCurrentLiabilities": "901471000", "otherNonCurrentLiabilities": "82714000", "totalNonCurrentLiabilities": "1839554000", "cashAndShortTermInvestments": "79271000", "commonStockSharesOutstanding": "53264000", "intangibleAssetsExcludingGoodwill": "6808000", "cashAndCashEquivalentsAtCarryingValue": "79271000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33092000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "11000", "operatingCashflow": "-29570000", "capitalExpenditures": "93606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "108402000", "cashflowFromInvestment": "-101750000", "stockBasedCompensation": "-2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18534000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 335149000, "cost_of_revenue": 271493000, "gross_profit": 63656000, "ebit": 21029000, "ebitda": 38083000, "pretax_income": 10788000, "tax_provision": -10054000, "net_income": 21265000, "net_income_to_common": 21265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164685000, "total_current_assets": 1011323000, "total_assets": 3460993000, "short_term_debt": 422609000, "long_term_debt": 1022256000, "total_debt": 1444865000, "total_liabilities": 2514592000, "total_equity": 868506000, "shares_outstanding": 53300000, "goodwill_and_intangibles": 84689999 }, "cash_flow": { "operating_cash_flow": -6572000, "capital_expenditure": 188142000, "free_cash_flow": 181570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215035, "ticker_id": 193, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21029000", "ebitda": "38083000", "netIncome": "21265000", "grossProfit": "63656000", "depreciation": "None", "totalRevenue": "335149000", "costOfRevenue": "271493000", "interestIncome": "None", "incomeBeforeTax": "10788000", "interestExpense": "10241000", "operatingIncome": "21430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10054000", "reportedCurrency": "USD", "netInterestIncome": "-10241000", "nonInterestIncome": "None", "operatingExpenses": "42226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17054000", "sellingGeneralAndAdministrative": "42752000", "netIncomeFromContinuingOperations": "20842000" }, "balance": { "goodwill": "77343000", "inventory": "13648000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3460993000", "longTermDebt": "1022256000", "shortTermDebt": "422609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7346999", "reportedCurrency": "USD", "retainedEarnings": "562203000", "totalLiabilities": "2514592000", "otherCurrentAssets": "67864000", "totalCurrentAssets": "1011323000", "currentLongTermDebt": "409906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "765126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2449670000", "currentAccountsPayable": "328155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1726993000", "shortLongTermDebtTotal": "1483671000", "totalShareholderEquity": "868506000", "capitalLeaseObligations": "51509000", "otherCurrentLiabilities": "93584000", "totalCurrentLiabilities": "882342000", "otherNonCurrentLiabilities": "73965000", "totalNonCurrentLiabilities": "1632250000", "cashAndShortTermInvestments": "164685000", "commonStockSharesOutstanding": "53300000", "intangibleAssetsExcludingGoodwill": "7346999", "cashAndCashEquivalentsAtCarryingValue": "164685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "479000", "operatingCashflow": "-6572000", "capitalExpenditures": "188142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267324000", "cashflowFromInvestment": "-185951000", "stockBasedCompensation": "4319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17118000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335149000, "cost_of_revenue": 271493000, "gross_profit": 63656000, "research_and_development": null, "selling_general_admin": 42752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21029000, "depreciation_amortisation": 17054000, "ebitda": 38083000, "interest_expense": 10241000, "interest_income": null, "other_non_operating": null, "pretax_income": 10788000, "tax_provision": -10054000, "effective_tax_rate": null, "net_income": 21265000, "net_income_continuing_ops": 20842000, "net_income_to_common": 21265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164685000, "short_term_investments": null, "net_receivables": 765126000, "inventory": 13648000, "other_current_assets": null, "total_current_assets": 1011323000, "net_ppe": null, "goodwill": 77343000, "intangible_assets": 7346999, "goodwill_and_intangibles": 84689999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2449670000, "total_assets": 3460993000, "short_term_debt": 422609000, "accounts_payable": 328155000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 882342000, "long_term_debt": 1022256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1632250000, "total_liabilities": 2514592000, "total_debt": 1444865000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 562203000, "total_equity": 868506000, "shares_outstanding": 53300000, "operating_cash_flow": -6572000, "stock_based_compensation": 4319000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 188142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -185951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 267324000, "free_cash_flow": 181570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21029000", "ebitda": "38083000", "netIncome": "21265000", "grossProfit": "63656000", "depreciation": "None", "totalRevenue": "335149000", "costOfRevenue": "271493000", "interestIncome": "None", "incomeBeforeTax": "10788000", "interestExpense": "10241000", "operatingIncome": "21430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-10054000", "reportedCurrency": "USD", "netInterestIncome": "-10241000", "nonInterestIncome": "None", "operatingExpenses": "42226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "271493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17054000", "sellingGeneralAndAdministrative": "42752000", "netIncomeFromContinuingOperations": "20842000" }, "balance": { "goodwill": "77343000", "inventory": "13648000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3460993000", "longTermDebt": "1022256000", "shortTermDebt": "422609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "7346999", "reportedCurrency": "USD", "retainedEarnings": "562203000", "totalLiabilities": "2514592000", "otherCurrentAssets": "67864000", "totalCurrentAssets": "1011323000", "currentLongTermDebt": "409906000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "765126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2449670000", "currentAccountsPayable": "328155000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1726993000", "shortLongTermDebtTotal": "1483671000", "totalShareholderEquity": "868506000", "capitalLeaseObligations": "51509000", "otherCurrentLiabilities": "93584000", "totalCurrentLiabilities": "882342000", "otherNonCurrentLiabilities": "73965000", "totalNonCurrentLiabilities": "1632250000", "cashAndShortTermInvestments": "164685000", "commonStockSharesOutstanding": "53300000", "intangibleAssetsExcludingGoodwill": "7346999", "cashAndCashEquivalentsAtCarryingValue": "164685000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21239000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "479000", "operatingCashflow": "-6572000", "capitalExpenditures": "188142000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "267324000", "cashflowFromInvestment": "-185951000", "stockBasedCompensation": "4319000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17118000", "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": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "income_statement": { "revenue": 327074000, "cost_of_revenue": 268425000, "gross_profit": 58649000, "ebit": 17215000, "ebitda": 33251000, "pretax_income": 8418000, "tax_provision": 5000, "net_income": 6368000, "net_income_to_common": 6368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48999000, "total_current_assets": 921867000, "total_assets": 3041010000, "short_term_debt": 338934000, "long_term_debt": 784266000, "total_debt": 1123200000, "total_liabilities": 2119033000, "total_equity": 843525000, "shares_outstanding": 53211000, "goodwill_and_intangibles": 85987999 }, "cash_flow": { "operating_cash_flow": -92621000, "capital_expenditure": 177986000, "free_cash_flow": 85365000, "dividends_paid": 20698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 215036, "ticker_id": 193, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:49:38.204597+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17215000", "ebitda": "33251000", "netIncome": "6368000", "grossProfit": "58649000", "depreciation": "None", "totalRevenue": "327074000", "costOfRevenue": "268425000", "interestIncome": "None", "incomeBeforeTax": "8418000", "interestExpense": "8797000", "operatingIncome": "17616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-8797000", "nonInterestIncome": "None", "operatingExpenses": "41033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9198000", "costofGoodsAndServicesSold": "268425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16036000", "sellingGeneralAndAdministrative": "41413000", "netIncomeFromContinuingOperations": "8413000" }, "balance": { "goodwill": "77846000", "inventory": "14127000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3041010000", "longTermDebt": "784266000", "shortTermDebt": "338934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8141999", "reportedCurrency": "USD", "retainedEarnings": "540964000", "totalLiabilities": "2119033000", "otherCurrentAssets": "122464000", "totalCurrentAssets": "921867000", "currentLongTermDebt": "332999000", "longTermInvestments": "499250000", "shortTermInvestments": "None", "currentNetReceivables": "736277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119143000", "currentAccountsPayable": "290284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1434578000", "shortLongTermDebtTotal": "1628349000", "totalShareholderEquity": "843525000", "capitalLeaseObligations": "38422000", "otherCurrentLiabilities": "123031000", "totalCurrentLiabilities": "752249000", "otherNonCurrentLiabilities": "70175000", "totalNonCurrentLiabilities": "1366784000", "cashAndShortTermInvestments": "48999000", "commonStockSharesOutstanding": "53211000", "intangibleAssetsExcludingGoodwill": "8141999", "cashAndCashEquivalentsAtCarryingValue": "48999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6340000", "profitLoss": "None", "dividendPayout": "20698000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-517000", "operatingCashflow": "-92621000", "capitalExpenditures": "177986000", "changeInReceivables": "1074000", "changeInExchangeRate": "None", "cashflowFromFinancing": "174758000", "cashflowFromInvestment": "-193798000", "stockBasedCompensation": "3962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111661000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327074000, "cost_of_revenue": 268425000, "gross_profit": 58649000, "research_and_development": null, "selling_general_admin": 41413000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17215000, "depreciation_amortisation": 16036000, "ebitda": 33251000, "interest_expense": 8797000, "interest_income": null, "other_non_operating": null, "pretax_income": 8418000, "tax_provision": 5000, "effective_tax_rate": null, "net_income": 6368000, "net_income_continuing_ops": 8413000, "net_income_to_common": 6368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48999000, "short_term_investments": null, "net_receivables": 736277000, "inventory": 14127000, "other_current_assets": null, "total_current_assets": 921867000, "net_ppe": null, "goodwill": 77846000, "intangible_assets": 8141999, "goodwill_and_intangibles": 85987999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2119143000, "total_assets": 3041010000, "short_term_debt": 338934000, "accounts_payable": 290284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752249000, "long_term_debt": 784266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1366784000, "total_liabilities": 2119033000, "total_debt": 1123200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 540964000, "total_equity": 843525000, "shares_outstanding": 53211000, "operating_cash_flow": -92621000, "stock_based_compensation": 3962000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 177986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -193798000, "dividends_paid": 20698000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 174758000, "free_cash_flow": 85365000, "net_change_in_cash": -111661000 }, "raw_data": { "income": { "ebit": "17215000", "ebitda": "33251000", "netIncome": "6368000", "grossProfit": "58649000", "depreciation": "None", "totalRevenue": "327074000", "costOfRevenue": "268425000", "interestIncome": "None", "incomeBeforeTax": "8418000", "interestExpense": "8797000", "operatingIncome": "17616000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5000", "reportedCurrency": "USD", "netInterestIncome": "-8797000", "nonInterestIncome": "None", "operatingExpenses": "41033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9198000", "costofGoodsAndServicesSold": "268425000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16036000", "sellingGeneralAndAdministrative": "41413000", "netIncomeFromContinuingOperations": "8413000" }, "balance": { "goodwill": "77846000", "inventory": "14127000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "3041010000", "longTermDebt": "784266000", "shortTermDebt": "338934000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "8141999", "reportedCurrency": "USD", "retainedEarnings": "540964000", "totalLiabilities": "2119033000", "otherCurrentAssets": "122464000", "totalCurrentAssets": "921867000", "currentLongTermDebt": "332999000", "longTermInvestments": "499250000", "shortTermInvestments": "None", "currentNetReceivables": "736277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2119143000", "currentAccountsPayable": "290284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1434578000", "shortLongTermDebtTotal": "1628349000", "totalShareholderEquity": "843525000", "capitalLeaseObligations": "38422000", "otherCurrentLiabilities": "123031000", "totalCurrentLiabilities": "752249000", "otherNonCurrentLiabilities": "70175000", "totalNonCurrentLiabilities": "1366784000", "cashAndShortTermInvestments": "48999000", "commonStockSharesOutstanding": "53211000", "intangibleAssetsExcludingGoodwill": "8141999", "cashAndCashEquivalentsAtCarryingValue": "48999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6340000", "profitLoss": "None", "dividendPayout": "20698000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-517000", "operatingCashflow": "-92621000", "capitalExpenditures": "177986000", "changeInReceivables": "1074000", "changeInExchangeRate": "None", "cashflowFromFinancing": "174758000", "cashflowFromInvestment": "-193798000", "stockBasedCompensation": "3962000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20698000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-111661000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13270000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }