{ "ticker": { "uuid": "a28444e9-7391-44d5-ab51-2ba3dced85d7", "symbol": "ARKO", "name": "Arko Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/a28444e9-7391-44d5-ab51-2ba3dced85d7/", "api_url": "https://sharemaestro.com/factors/api/tickers/a28444e9-7391-44d5-ab51-2ba3dced85d7/" }, "ticker_metadata": { "id": 4843, "uuid": "a28444e9-7391-44d5-ab51-2ba3dced85d7", "symbol": "ARKO", "name": "Arko Corp", "asset_type": "equity", "market_cap": 878414000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "Arko Corp. The company is headquartered in Richmond, Virginia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a28444e9-7391-44d5-ab51-2ba3dced85d7", "symbol": "ARKO", "name": "Arko Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/a28444e9-7391-44d5-ab51-2ba3dced85d7/", "api_url": "https://sharemaestro.com/factors/api/tickers/a28444e9-7391-44d5-ab51-2ba3dced85d7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.79, "quality": 0.24, "momentum": 0.88, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 7.49, "market_cap": 833816760, "pe_ratio": 28.9771, "earnings_yield": 0.0345, "ebitda_to_ev": 0.2037, "shareholder_yield": 0.0231, "roe": 0.0581, "piotroski_f_score": 7, "momentum_12_1": 0.605, "volatility_252d": 0.5731 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:09.198950+00:00", "batch_id": "" }, "size": { "price_close": 7.49, "market_cap": 833816760, "market_cap_usd": 833816760, "enterprise_value": 1335211760, "shares_outstanding": 111324000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.9771, "pb_ratio": 1.6831, "ptbv_ratio": 20.4182, "ps_ratio": 0.1099, "pcf_ratio": 4.9675, "pfcf_ratio": 2.7978, "ev_ebitda": 4.9089, "ev_ebit": 9.5331, "ev_sales": 0.176, "ev_fcf": 4.4802, "earnings_yield": 0.0345, "fcf_yield": 0.2232, "price_to_sales": 0.1099, "price_to_book": 1.6831, "price_to_cashflow": 4.9675, "ebitda_to_ev": 0.2037, "sales_yield": 5.6818 }, "yield": { "dividend_yield": 0.0231, "buyback_yield": 0, "shareholder_yield": 0.0231, "debt_paydown_yield": null, "total_yield": 0.0231 }, "quality": { "gross_margin": 0.1177, "operating_margin": 0.0185, "net_margin": 0.0038, "ebitda_margin": 0.0359, "fcf_margin": 0.0393, "roe": 0.0581, "roa": 0.008, "roic": 0.0899, "roc_greenblatt": null, "asset_turnover": 2.1198, "cash_conversion": 10.3571, "accruals_ratio": -0.0389, "sbc_to_revenue": 0.0003, "piotroski_f_score": 7, "altman_z_score": 2.5484, "earnings_stability_5y": 2.4346, "revenue_stability_5y": 0.3145, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2495, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.0934, "net_debt_to_ebitda": 1.8434, "debt_to_assets": 0.2209, "interest_coverage": 1.5573, "current_ratio": 1.6201, "quick_ratio": 1.1858, "net_debt": 501395000, "local_beta": 0.001, "volatility_252d": 0.5731, "volatility_60d": 1.2363, "max_drawdown_12m": -0.2543, "risk_adjusted_momentum": 1.0556 }, "growth": { "revenue_growth_1y": -0.1063, "revenue_growth_3y_cagr": -0.058, "revenue_growth_5y_cagr": 0.1377, "eps_growth_1y": 2.2822, "eps_growth_3y_cagr": -0.3182, "eps_growth_5y_cagr": 0.1065, "fcf_growth_1y": -0.1826, "book_value_growth_1y": -0.0088, "revenue_growth": -0.1063, "earnings_growth": 2.2822 }, "momentum": { "price_return_1m": 0.0949, "price_return_3m": 0.2519, "price_return_6m": 0.5463, "price_return_9m": 0.5355, "price_return_12m": 0.7573, "price_return_12m_ex1m": 0.605, "momentum_6m": 0.5463, "momentum_12m": 0.7573, "momentum_12_1": 0.605, "distance_from_52w_high": -0.0348, "distance_from_52w_low": 0.9679, "relative_strength": 0.5993 }, "raw_ttm": { "revenue_ttm": 7586432000, "gross_profit_ttm": 892821000, "ebit_ttm": 140061000, "ebitda_ttm": 271996000, "net_income_ttm": 28775000, "eps_diluted_ttm": 0.2585, "operating_cash_flow_ttm": 167853000, "capital_expenditure_ttm": 130173000, "fcf_ttm": 298026000, "dividends_paid_ttm": 19243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89941000, "cash_and_equivalents": 289144000, "total_current_assets": 769676000, "total_current_liabilities": 475074000, "net_ppe": null, "total_assets": 3578764000, "total_debt": 790539000, "total_equity": 495406000, "net_working_capital": 104949000, "book_value_per_share": 4.4501, "retained_earnings": 89124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40837000, "tangible_book_per_share": 0.3668 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 69, "rank_pb": 43, "rank_ptbv": 91, "rank_ps": 3, "rank_pcf": 17, "rank_ev_ebitda": 11, "rank_ev_ebit": 39, "rank_earnings_yield": 69, "rank_fcf_yield": 14, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 58, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 91, "rank_fcf_margin": 82, "rank_piotroski": 10, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 16 }, "composites": { "value_composite": 21, "quality_composite": 76, "momentum_composite": 12, "growth_composite": 32, "yield_composite": 22, "svqf_composite": 85, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 5, "overall_composite": 16, "quality_value_composite": 0.4354, "os_score": 0.84, "value_percentile": 0.79, "quality_percentile": 0.24, "momentum_percentile": 0.88, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 8, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": 5, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 277, "ticker_id": 4843, "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": "2026-06-07T06:46:09.198950+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.49, "market_cap": 833816760, "market_cap_usd": 833816760, "enterprise_value": 1335211760, "shares_outstanding": 111324000, "fx_rate_to_usd": null, "pe_ratio": 28.97712459, "pb_ratio": 1.68309782, "ptbv_ratio": 20.41816882, "ps_ratio": 0.10990895, "pcf_ratio": 4.9675416, "pfcf_ratio": 2.79779872, "ev_ebitda": 4.90893895, "ev_ebit": 9.53307316, "ev_sales": 0.17599996, "ev_fcf": 4.48018549, "earnings_yield": 0.03450998, "fcf_yield": 0.22320504, "dividend_yield": 0.02307821, "buyback_yield": 0, "shareholder_yield": 0.02307821, "debt_paydown_yield": null, "total_yield": 0.02307821, "gross_margin": 0.11768655, "operating_margin": 0.01846204, "net_margin": 0.00379296, "ebitda_margin": 0.03585295, "fcf_margin": 0.03928408, "roe": 0.05808367, "roa": 0.00804049, "roic": 0.08994107, "roc_greenblatt": null, "asset_turnover": 2.11984696, "cash_conversion": 10.35711555, "accruals_ratio": -0.03886202, "sbc_to_revenue": 0.00025572, "debt_to_equity": 6.09339612, "net_debt_to_ebitda": 1.84339108, "debt_to_assets": 0.22089721, "interest_coverage": 1.5572542, "current_ratio": 1.62011813, "quick_ratio": 1.18579632, "net_debt": 501395000, "revenue_growth_1y": -0.10626026, "revenue_growth_3y_cagr": -0.05795753, "revenue_growth_5y_cagr": 0.13769074, "eps_growth_1y": 2.28219459, "eps_growth_3y_cagr": -0.3181518, "eps_growth_5y_cagr": 0.10653684, "fcf_growth_1y": -0.18255651, "book_value_growth_1y": -0.00882314, "piotroski_f_score": 7, "altman_z_score": 2.54837646, "earnings_stability_5y": 2.434551, "revenue_stability_5y": 0.314481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09490118, "price_return_3m": 0.25192218, "price_return_6m": 0.54633854, "price_return_9m": 0.53546535, "price_return_12m": 0.7572672, "price_return_12m_ex1m": 0.60495507, "distance_from_52w_high": -0.03479381, "distance_from_52w_low": 0.96794535, "relative_strength": 0.59932615, "local_beta": 0.001, "volatility_252d": 0.573082, "volatility_60d": 1.236261, "max_drawdown_12m": -0.25433956, "revenue_ttm": 7586432000, "gross_profit_ttm": 892821000, "ebit_ttm": 140061000, "ebitda_ttm": 271996000, "net_income_ttm": 28775000, "eps_diluted_ttm": 0.25847975, "operating_cash_flow_ttm": 167853000, "capital_expenditure_ttm": 130173000, "fcf_ttm": 298026000, "dividends_paid_ttm": 19243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89941000, "cash_and_equivalents": 289144000, "total_current_assets": 769676000, "total_current_liabilities": 475074000, "net_ppe": null, "total_assets": 3578764000, "total_debt": 790539000, "total_equity": 495406000, "net_working_capital": 104949000, "book_value_per_share": 4.45012756, "retained_earnings": 89124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40837000, "tangible_book_per_share": 0.36683015, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 69, "rank_pb": 43, "rank_ptbv": 91, "rank_ps": 3, "rank_pcf": 17, "rank_ev_ebitda": 11, "rank_ev_ebit": 39, "rank_earnings_yield": 69, "rank_fcf_yield": 14, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 58, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 91, "rank_fcf_margin": 82, "rank_piotroski": 10, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 16, "value_composite": 21, "quality_composite": 76, "momentum_composite": 12, "growth_composite": 32, "yield_composite": 22, "svqf_composite": 85, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 5, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 8, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.49, "os": 0.84, "value": 0.79, "quality": 0.24, "momentum": 0.88, "confidence": 1, "coverage": 1, "pe_ratio": 28.9771, "earnings_yield": 0.0345, "shareholder_yield": 0.0231, "roe": 0.0581, "momentum_12_1": 0.605, "complete_fields": { "id": 277, "ticker_id": 4843, "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": "2026-06-07T06:46:09.198950+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.49, "market_cap": 833816760, "market_cap_usd": 833816760, "enterprise_value": 1335211760, "shares_outstanding": 111324000, "fx_rate_to_usd": null, "pe_ratio": 28.97712459, "pb_ratio": 1.68309782, "ptbv_ratio": 20.41816882, "ps_ratio": 0.10990895, "pcf_ratio": 4.9675416, "pfcf_ratio": 2.79779872, "ev_ebitda": 4.90893895, "ev_ebit": 9.53307316, "ev_sales": 0.17599996, "ev_fcf": 4.48018549, "earnings_yield": 0.03450998, "fcf_yield": 0.22320504, "dividend_yield": 0.02307821, "buyback_yield": 0, "shareholder_yield": 0.02307821, "debt_paydown_yield": null, "total_yield": 0.02307821, "gross_margin": 0.11768655, "operating_margin": 0.01846204, "net_margin": 0.00379296, "ebitda_margin": 0.03585295, "fcf_margin": 0.03928408, "roe": 0.05808367, "roa": 0.00804049, "roic": 0.08994107, "roc_greenblatt": null, "asset_turnover": 2.11984696, "cash_conversion": 10.35711555, "accruals_ratio": -0.03886202, "sbc_to_revenue": 0.00025572, "debt_to_equity": 6.09339612, "net_debt_to_ebitda": 1.84339108, "debt_to_assets": 0.22089721, "interest_coverage": 1.5572542, "current_ratio": 1.62011813, "quick_ratio": 1.18579632, "net_debt": 501395000, "revenue_growth_1y": -0.10626026, "revenue_growth_3y_cagr": -0.05795753, "revenue_growth_5y_cagr": 0.13769074, "eps_growth_1y": 2.28219459, "eps_growth_3y_cagr": -0.3181518, "eps_growth_5y_cagr": 0.10653684, "fcf_growth_1y": -0.18255651, "book_value_growth_1y": -0.00882314, "piotroski_f_score": 7, "altman_z_score": 2.54837646, "earnings_stability_5y": 2.434551, "revenue_stability_5y": 0.314481, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09490118, "price_return_3m": 0.25192218, "price_return_6m": 0.54633854, "price_return_9m": 0.53546535, "price_return_12m": 0.7572672, "price_return_12m_ex1m": 0.60495507, "distance_from_52w_high": -0.03479381, "distance_from_52w_low": 0.96794535, "relative_strength": 0.59932615, "local_beta": 0.001, "volatility_252d": 0.573082, "volatility_60d": 1.236261, "max_drawdown_12m": -0.25433956, "revenue_ttm": 7586432000, "gross_profit_ttm": 892821000, "ebit_ttm": 140061000, "ebitda_ttm": 271996000, "net_income_ttm": 28775000, "eps_diluted_ttm": 0.25847975, "operating_cash_flow_ttm": 167853000, "capital_expenditure_ttm": 130173000, "fcf_ttm": 298026000, "dividends_paid_ttm": 19243000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 89941000, "cash_and_equivalents": 289144000, "total_current_assets": 769676000, "total_current_liabilities": 475074000, "net_ppe": null, "total_assets": 3578764000, "total_debt": 790539000, "total_equity": 495406000, "net_working_capital": 104949000, "book_value_per_share": 4.45012756, "retained_earnings": 89124000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 40837000, "tangible_book_per_share": 0.36683015, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 69, "rank_pb": 43, "rank_ptbv": 91, "rank_ps": 3, "rank_pcf": 17, "rank_ev_ebitda": 11, "rank_ev_ebit": 39, "rank_earnings_yield": 69, "rank_fcf_yield": 14, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 58, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 91, "rank_fcf_margin": 82, "rank_piotroski": 10, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 20, "rank_relative_strength": 16, "value_composite": 21, "quality_composite": 76, "momentum_composite": 12, "growth_composite": 32, "yield_composite": 22, "svqf_composite": 85, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 5, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 8, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": true, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 7643471000, "cost_of_revenue": 7247968000, "gross_profit": 395503000, "ebit": 121833000, "ebitda": 256284000, "pretax_income": 29086000, "tax_provision": 6342000, "net_income": 22744000, "net_income_to_common": 22744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305004000, "total_current_assets": 717737000, "total_assets": 3534812000, "short_term_debt": 128077000, "long_term_debt": 875469000, "total_debt": 1003546000, "total_liabilities": 3167573000, "total_equity": 367239000, "shares_outstanding": 114976000, "goodwill_and_intangibles": 460109000 }, "cash_flow": { "operating_cash_flow": 192585000, "capital_expenditure": 127286000, "free_cash_flow": 319871000, "dividends_paid": 13622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19109, "ticker_id": 4843, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121833000", "ebitda": "256284000", "netIncome": "22744000", "grossProfit": "395503000", "depreciation": "None", "totalRevenue": "7643471000", "costOfRevenue": "7247968000", "interestIncome": "19531000", "incomeBeforeTax": "29086000", "interestExpense": "92855000", "operatingIncome": "102302000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6342000", "reportedCurrency": "USD", "netInterestIncome": "-73324000", "nonInterestIncome": "None", "operatingExpenses": "293201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7247968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134451000", "sellingGeneralAndAdministrative": "165711000", "netIncomeFromContinuingOperations": "22744000" }, "balance": { "goodwill": "299973000", "inventory": "190707000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3534812000", "longTermDebt": "875469000", "shortTermDebt": "128077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "160136000", "reportedCurrency": "USD", "retainedEarnings": "100549000", "totalLiabilities": "3167573000", "otherCurrentAssets": "128230000", "totalCurrentAssets": "717737000", "currentLongTermDebt": "36676000", "longTermInvestments": "3117000", "shortTermInvestments": "6465000", "currentNetReceivables": "87331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817075000", "currentAccountsPayable": "156616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951439000", "totalShareholderEquity": "367239000", "capitalLeaseObligations": "1665193000", "otherCurrentLiabilities": "148340000", "totalCurrentLiabilities": "433033000", "otherNonCurrentLiabilities": "158226000", "totalNonCurrentLiabilities": "2734540000", "cashAndShortTermInvestments": "305004000", "commonStockSharesOutstanding": "114976000", "intangibleAssetsExcludingGoodwill": "160136000", "cashAndCashEquivalentsAtCarryingValue": "305004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22744000", "profitLoss": "None", "dividendPayout": "13622000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40627000", "operatingCashflow": "192585000", "capitalExpenditures": "127286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41514000", "cashflowFromInvestment": "-119792000", "stockBasedCompensation": "1295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7643471000, "cost_of_revenue": 7247968000, "gross_profit": 395503000, "research_and_development": null, "selling_general_admin": 165711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121833000, "depreciation_amortisation": 134451000, "ebitda": 256284000, "interest_expense": 92855000, "interest_income": null, "other_non_operating": null, "pretax_income": 29086000, "tax_provision": 6342000, "effective_tax_rate": null, "net_income": 22744000, "net_income_continuing_ops": 22744000, "net_income_to_common": 22744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305004000, "short_term_investments": 6465000, "net_receivables": 87331000, "inventory": 190707000, "other_current_assets": null, "total_current_assets": 717737000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 160136000, "goodwill_and_intangibles": 460109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2817075000, "total_assets": 3534812000, "short_term_debt": 128077000, "accounts_payable": 156616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433033000, "long_term_debt": 875469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2734540000, "total_liabilities": 3167573000, "total_debt": 1003546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100549000, "total_equity": 367239000, "shares_outstanding": 114976000, "operating_cash_flow": 192585000, "stock_based_compensation": 1295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119792000, "dividends_paid": 13622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41514000, "free_cash_flow": 319871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121833000", "ebitda": "256284000", "netIncome": "22744000", "grossProfit": "395503000", "depreciation": "None", "totalRevenue": "7643471000", "costOfRevenue": "7247968000", "interestIncome": "19531000", "incomeBeforeTax": "29086000", "interestExpense": "92855000", "operatingIncome": "102302000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6342000", "reportedCurrency": "USD", "netInterestIncome": "-73324000", "nonInterestIncome": "None", "operatingExpenses": "293201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7247968000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134451000", "sellingGeneralAndAdministrative": "165711000", "netIncomeFromContinuingOperations": "22744000" }, "balance": { "goodwill": "299973000", "inventory": "190707000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3534812000", "longTermDebt": "875469000", "shortTermDebt": "128077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "160136000", "reportedCurrency": "USD", "retainedEarnings": "100549000", "totalLiabilities": "3167573000", "otherCurrentAssets": "128230000", "totalCurrentAssets": "717737000", "currentLongTermDebt": "36676000", "longTermInvestments": "3117000", "shortTermInvestments": "6465000", "currentNetReceivables": "87331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817075000", "currentAccountsPayable": "156616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951439000", "totalShareholderEquity": "367239000", "capitalLeaseObligations": "1665193000", "otherCurrentLiabilities": "148340000", "totalCurrentLiabilities": "433033000", "otherNonCurrentLiabilities": "158226000", "totalNonCurrentLiabilities": "2734540000", "cashAndShortTermInvestments": "305004000", "commonStockSharesOutstanding": "114976000", "intangibleAssetsExcludingGoodwill": "160136000", "cashAndCashEquivalentsAtCarryingValue": "305004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22744000", "profitLoss": "None", "dividendPayout": "13622000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "40627000", "operatingCashflow": "192585000", "capitalExpenditures": "127286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41514000", "cashflowFromInvestment": "-119792000", "stockBasedCompensation": "1295000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27964000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "874000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 8731962000, "cost_of_revenue": 8334744000, "gross_profit": 397218000, "ebit": 124617000, "ebitda": 257031000, "pretax_income": 26989000, "tax_provision": 6144000, "net_income": 20845000, "net_income_to_common": 20845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261758000, "total_current_assets": 722208000, "total_assets": 3620658000, "short_term_debt": 96039000, "long_term_debt": 868055000, "total_debt": 964094000, "total_liabilities": 3243792000, "total_equity": 376866000, "shares_outstanding": 116949000, "goodwill_and_intangibles": 482328000 }, "cash_flow": { "operating_cash_flow": 221858000, "capital_expenditure": 113914000, "free_cash_flow": 335772000, "dividends_paid": 19765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19114, "ticker_id": 4843, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124617000", "ebitda": "257031000", "netIncome": "20845000", "grossProfit": "397218000", "depreciation": "None", "totalRevenue": "8731962000", "costOfRevenue": "8334744000", "interestIncome": "30591000", "incomeBeforeTax": "26989000", "interestExpense": "97752000", "operatingIncome": "94026000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6144000", "reportedCurrency": "USD", "netInterestIncome": "-67161000", "nonInterestIncome": "None", "operatingExpenses": "303192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8334744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132414000", "sellingGeneralAndAdministrative": "162920000", "netIncomeFromContinuingOperations": "20845000" }, "balance": { "goodwill": "299973000", "inventory": "231225000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620658000", "longTermDebt": "868055000", "shortTermDebt": "96039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "182355000", "reportedCurrency": "USD", "retainedEarnings": "97177000", "totalLiabilities": "3243792000", "otherCurrentAssets": "81656000", "totalCurrentAssets": "722208000", "currentLongTermDebt": "12944000", "longTermInvestments": "3009000", "shortTermInvestments": "5330000", "currentNetReceivables": "142239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2898450000", "currentAccountsPayable": "190212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583438000", "totalShareholderEquity": "376866000", "capitalLeaseObligations": "1702439000", "otherCurrentLiabilities": "105192000", "totalCurrentLiabilities": "445490000", "otherNonCurrentLiabilities": "190750000", "totalNonCurrentLiabilities": "2798302000", "cashAndShortTermInvestments": "261758000", "commonStockSharesOutstanding": "116949000", "intangibleAssetsExcludingGoodwill": "182355000", "cashAndCashEquivalentsAtCarryingValue": "261758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20845000", "profitLoss": "None", "dividendPayout": "19765000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22689000", "operatingCashflow": "221858000", "capitalExpenditures": "113914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56004000", "cashflowFromInvestment": "-114858000", "stockBasedCompensation": "1693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8731962000, "cost_of_revenue": 8334744000, "gross_profit": 397218000, "research_and_development": null, "selling_general_admin": 162920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124617000, "depreciation_amortisation": 132414000, "ebitda": 257031000, "interest_expense": 97752000, "interest_income": null, "other_non_operating": null, "pretax_income": 26989000, "tax_provision": 6144000, "effective_tax_rate": null, "net_income": 20845000, "net_income_continuing_ops": 20845000, "net_income_to_common": 20845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261758000, "short_term_investments": 5330000, "net_receivables": 142239000, "inventory": 231225000, "other_current_assets": null, "total_current_assets": 722208000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 182355000, "goodwill_and_intangibles": 482328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2898450000, "total_assets": 3620658000, "short_term_debt": 96039000, "accounts_payable": 190212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445490000, "long_term_debt": 868055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2798302000, "total_liabilities": 3243792000, "total_debt": 964094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97177000, "total_equity": 376866000, "shares_outstanding": 116949000, "operating_cash_flow": 221858000, "stock_based_compensation": 1693000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114858000, "dividends_paid": 19765000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56004000, "free_cash_flow": 335772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124617000", "ebitda": "257031000", "netIncome": "20845000", "grossProfit": "397218000", "depreciation": "None", "totalRevenue": "8731962000", "costOfRevenue": "8334744000", "interestIncome": "30591000", "incomeBeforeTax": "26989000", "interestExpense": "97752000", "operatingIncome": "94026000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6144000", "reportedCurrency": "USD", "netInterestIncome": "-67161000", "nonInterestIncome": "None", "operatingExpenses": "303192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8334744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "132414000", "sellingGeneralAndAdministrative": "162920000", "netIncomeFromContinuingOperations": "20845000" }, "balance": { "goodwill": "299973000", "inventory": "231225000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620658000", "longTermDebt": "868055000", "shortTermDebt": "96039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "182355000", "reportedCurrency": "USD", "retainedEarnings": "97177000", "totalLiabilities": "3243792000", "otherCurrentAssets": "81656000", "totalCurrentAssets": "722208000", "currentLongTermDebt": "12944000", "longTermInvestments": "3009000", "shortTermInvestments": "5330000", "currentNetReceivables": "142239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2898450000", "currentAccountsPayable": "190212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583438000", "totalShareholderEquity": "376866000", "capitalLeaseObligations": "1702439000", "otherCurrentLiabilities": "105192000", "totalCurrentLiabilities": "445490000", "otherNonCurrentLiabilities": "190750000", "totalNonCurrentLiabilities": "2798302000", "cashAndShortTermInvestments": "261758000", "commonStockSharesOutstanding": "116949000", "intangibleAssetsExcludingGoodwill": "182355000", "cashAndCashEquivalentsAtCarryingValue": "261758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20845000", "profitLoss": "None", "dividendPayout": "19765000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22689000", "operatingCashflow": "221858000", "capitalExpenditures": "113914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56004000", "cashflowFromInvestment": "-114858000", "stockBasedCompensation": "1693000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19765000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132414000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 9412731000, "cost_of_revenue": 8989097000, "gross_profit": 423634000, "ebit": 138287000, "ebitda": 265884000, "pretax_income": 46732000, "tax_provision": 12166000, "net_income": 34369000, "net_income_to_common": 34369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218120000, "total_current_assets": 749113000, "total_assets": 3650364000, "short_term_debt": 93031000, "long_term_debt": 828647000, "total_debt": 921678000, "total_liabilities": 3274247000, "total_equity": 376101000, "shares_outstanding": 119605000, "goodwill_and_intangibles": 506725000 }, "cash_flow": { "operating_cash_flow": 136094000, "capital_expenditure": 111209000, "free_cash_flow": 247303000, "dividends_paid": 20022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19119, "ticker_id": 4843, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138287000", "ebitda": "265884000", "netIncome": "34369000", "grossProfit": "423634000", "depreciation": "None", "totalRevenue": "9412731000", "costOfRevenue": "8989097000", "interestIncome": "19566000", "incomeBeforeTax": "46732000", "interestExpense": "91516000", "operatingIncome": "118014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12166000", "reportedCurrency": "USD", "netInterestIncome": "-64636000", "nonInterestIncome": "None", "operatingExpenses": "305620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8989097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127597000", "sellingGeneralAndAdministrative": "165294000", "netIncomeFromContinuingOperations": "46300000" }, "balance": { "goodwill": "292173000", "inventory": "250593000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3650364000", "longTermDebt": "828647000", "shortTermDebt": "93031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "214552000", "reportedCurrency": "USD", "retainedEarnings": "96097000", "totalLiabilities": "3274247000", "otherCurrentAssets": "76234000", "totalCurrentAssets": "749113000", "currentLongTermDebt": "16792000", "longTermInvestments": "2885000", "shortTermInvestments": "3892000", "currentNetReceivables": "200274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901251000", "currentAccountsPayable": "213657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2529742000", "totalShareholderEquity": "376101000", "capitalLeaseObligations": "1684303000", "otherCurrentLiabilities": "126010000", "totalCurrentLiabilities": "486224000", "otherNonCurrentLiabilities": "193594000", "totalNonCurrentLiabilities": "2788023000", "cashAndShortTermInvestments": "218120000", "commonStockSharesOutstanding": "119605000", "intangibleAssetsExcludingGoodwill": "214552000", "cashAndCashEquivalentsAtCarryingValue": "218120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34369000", "profitLoss": "None", "dividendPayout": "20022000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013000", "operatingCashflow": "136094000", "capitalExpenditures": "111209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85357000", "cashflowFromInvestment": "-296822000", "stockBasedCompensation": "15015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127597000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9412731000, "cost_of_revenue": 8989097000, "gross_profit": 423634000, "research_and_development": null, "selling_general_admin": 165294000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138287000, "depreciation_amortisation": 127597000, "ebitda": 265884000, "interest_expense": 91516000, "interest_income": null, "other_non_operating": null, "pretax_income": 46732000, "tax_provision": 12166000, "effective_tax_rate": null, "net_income": 34369000, "net_income_continuing_ops": 46300000, "net_income_to_common": 34369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218120000, "short_term_investments": 3892000, "net_receivables": 200274000, "inventory": 250593000, "other_current_assets": null, "total_current_assets": 749113000, "net_ppe": null, "goodwill": 292173000, "intangible_assets": 214552000, "goodwill_and_intangibles": 506725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2901251000, "total_assets": 3650364000, "short_term_debt": 93031000, "accounts_payable": 213657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486224000, "long_term_debt": 828647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2788023000, "total_liabilities": 3274247000, "total_debt": 921678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96097000, "total_equity": 376101000, "shares_outstanding": 119605000, "operating_cash_flow": 136094000, "stock_based_compensation": 15015000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296822000, "dividends_paid": 20022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85357000, "free_cash_flow": 247303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138287000", "ebitda": "265884000", "netIncome": "34369000", "grossProfit": "423634000", "depreciation": "None", "totalRevenue": "9412731000", "costOfRevenue": "8989097000", "interestIncome": "19566000", "incomeBeforeTax": "46732000", "interestExpense": "91516000", "operatingIncome": "118014000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12166000", "reportedCurrency": "USD", "netInterestIncome": "-64636000", "nonInterestIncome": "None", "operatingExpenses": "305620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8989097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127597000", "sellingGeneralAndAdministrative": "165294000", "netIncomeFromContinuingOperations": "46300000" }, "balance": { "goodwill": "292173000", "inventory": "250593000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3650364000", "longTermDebt": "828647000", "shortTermDebt": "93031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "214552000", "reportedCurrency": "USD", "retainedEarnings": "96097000", "totalLiabilities": "3274247000", "otherCurrentAssets": "76234000", "totalCurrentAssets": "749113000", "currentLongTermDebt": "16792000", "longTermInvestments": "2885000", "shortTermInvestments": "3892000", "currentNetReceivables": "200274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901251000", "currentAccountsPayable": "213657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2529742000", "totalShareholderEquity": "376101000", "capitalLeaseObligations": "1684303000", "otherCurrentLiabilities": "126010000", "totalCurrentLiabilities": "486224000", "otherNonCurrentLiabilities": "193594000", "totalNonCurrentLiabilities": "2788023000", "cashAndShortTermInvestments": "218120000", "commonStockSharesOutstanding": "119605000", "intangibleAssetsExcludingGoodwill": "214552000", "cashAndCashEquivalentsAtCarryingValue": "218120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34369000", "profitLoss": "None", "dividendPayout": "20022000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2013000", "operatingCashflow": "136094000", "capitalExpenditures": "111209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85357000", "cashflowFromInvestment": "-296822000", "stockBasedCompensation": "15015000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127597000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 9142799000, "cost_of_revenue": 8724248000, "gross_profit": 418551000, "ebit": 170192000, "ebitda": 271944000, "pretax_income": 107535000, "tax_provision": 35557000, "net_income": 71747000, "net_income_to_common": 71747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298529000, "total_current_assets": 747133000, "total_assets": 3255170000, "short_term_debt": 74964000, "long_term_debt": 740043000, "total_debt": 815007000, "total_liabilities": 2874280000, "total_equity": 380834000, "shares_outstanding": 123224000, "goodwill_and_intangibles": 414420000 }, "cash_flow": { "operating_cash_flow": 209256000, "capital_expenditure": 98771000, "free_cash_flow": 308027000, "dividends_paid": 16643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19124, "ticker_id": 4843, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "170192000", "ebitda": "271944000", "netIncome": "71747000", "grossProfit": "418551000", "depreciation": "None", "totalRevenue": "9142799000", "costOfRevenue": "8724248000", "interestIncome": "3178000", "incomeBeforeTax": "107535000", "interestExpense": "62583000", "operatingIncome": "167014000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "35557000", "reportedCurrency": "USD", "netInterestIncome": "-59405000", "nonInterestIncome": "None", "operatingExpenses": "251537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8724248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101752000", "sellingGeneralAndAdministrative": "139969000", "netIncomeFromContinuingOperations": "71978000" }, "balance": { "goodwill": "217297000", "inventory": "221951000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3255170000", "longTermDebt": "740043000", "shortTermDebt": "74964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197123000", "reportedCurrency": "USD", "retainedEarnings": "81750000", "totalLiabilities": "2874280000", "otherCurrentAssets": "60368000", "totalCurrentAssets": "747133000", "currentLongTermDebt": "11944000", "longTermInvestments": "2924000", "shortTermInvestments": "2400000", "currentNetReceivables": "163885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508037000", "currentAccountsPayable": "217370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2031110000", "shortLongTermDebtTotal": "2258959000", "totalShareholderEquity": "380834000", "capitalLeaseObligations": "1506972000", "otherCurrentLiabilities": "107449000", "totalCurrentLiabilities": "446431000", "otherNonCurrentLiabilities": "178945000", "totalNonCurrentLiabilities": "2427849000", "cashAndShortTermInvestments": "298529000", "commonStockSharesOutstanding": "123224000", "intangibleAssetsExcludingGoodwill": "197123000", "cashAndCashEquivalentsAtCarryingValue": "298529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71978000", "profitLoss": "None", "dividendPayout": "16643000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6850000", "operatingCashflow": "209256000", "capitalExpenditures": "98771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10555000", "cashflowFromInvestment": "-175488000", "stockBasedCompensation": "12161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101752000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9142799000, "cost_of_revenue": 8724248000, "gross_profit": 418551000, "research_and_development": null, "selling_general_admin": 139969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 170192000, "depreciation_amortisation": 101752000, "ebitda": 271944000, "interest_expense": 62583000, "interest_income": null, "other_non_operating": null, "pretax_income": 107535000, "tax_provision": 35557000, "effective_tax_rate": null, "net_income": 71747000, "net_income_continuing_ops": 71978000, "net_income_to_common": 71747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298529000, "short_term_investments": 2400000, "net_receivables": 163885000, "inventory": 221951000, "other_current_assets": null, "total_current_assets": 747133000, "net_ppe": null, "goodwill": 217297000, "intangible_assets": 197123000, "goodwill_and_intangibles": 414420000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2508037000, "total_assets": 3255170000, "short_term_debt": 74964000, "accounts_payable": 217370000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 446431000, "long_term_debt": 740043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2427849000, "total_liabilities": 2874280000, "total_debt": 815007000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81750000, "total_equity": 380834000, "shares_outstanding": 123224000, "operating_cash_flow": 209256000, "stock_based_compensation": 12161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175488000, "dividends_paid": 16643000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10555000, "free_cash_flow": 308027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "170192000", "ebitda": "271944000", "netIncome": "71747000", "grossProfit": "418551000", "depreciation": "None", "totalRevenue": "9142799000", "costOfRevenue": "8724248000", "interestIncome": "3178000", "incomeBeforeTax": "107535000", "interestExpense": "62583000", "operatingIncome": "167014000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "35557000", "reportedCurrency": "USD", "netInterestIncome": "-59405000", "nonInterestIncome": "None", "operatingExpenses": "251537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8724248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101752000", "sellingGeneralAndAdministrative": "139969000", "netIncomeFromContinuingOperations": "71978000" }, "balance": { "goodwill": "217297000", "inventory": "221951000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3255170000", "longTermDebt": "740043000", "shortTermDebt": "74964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "197123000", "reportedCurrency": "USD", "retainedEarnings": "81750000", "totalLiabilities": "2874280000", "otherCurrentAssets": "60368000", "totalCurrentAssets": "747133000", "currentLongTermDebt": "11944000", "longTermInvestments": "2924000", "shortTermInvestments": "2400000", "currentNetReceivables": "163885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2508037000", "currentAccountsPayable": "217370000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2031110000", "shortLongTermDebtTotal": "2258959000", "totalShareholderEquity": "380834000", "capitalLeaseObligations": "1506972000", "otherCurrentLiabilities": "107449000", "totalCurrentLiabilities": "446431000", "otherNonCurrentLiabilities": "178945000", "totalNonCurrentLiabilities": "2427849000", "cashAndShortTermInvestments": "298529000", "commonStockSharesOutstanding": "123224000", "intangibleAssetsExcludingGoodwill": "197123000", "cashAndCashEquivalentsAtCarryingValue": "298529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71978000", "profitLoss": "None", "dividendPayout": "16643000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6850000", "operatingCashflow": "209256000", "capitalExpenditures": "98771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10555000", "cashflowFromInvestment": "-175488000", "stockBasedCompensation": "12161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16643000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101752000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 7417398000, "cost_of_revenue": 7049919000, "gross_profit": 367479000, "ebit": 145087000, "ebitda": 242281000, "pretax_income": 71061000, "tax_provision": 11634000, "net_income": 59198000, "net_income_to_common": 59198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 252141000, "total_current_assets": 683623000, "total_assets": 2942275000, "short_term_debt": 98028000, "long_term_debt": 676625000, "total_debt": 774653000, "total_liabilities": 2588599000, "total_equity": 353452000, "shares_outstanding": 125437000, "goodwill_and_intangibles": 383641000 }, "cash_flow": { "operating_cash_flow": 159191000, "capital_expenditure": 226451000, "free_cash_flow": 385642000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19129, "ticker_id": 4843, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145087000", "ebitda": "242281000", "netIncome": "59198000", "grossProfit": "367479000", "depreciation": "None", "totalRevenue": "7417398000", "costOfRevenue": "7049919000", "interestIncome": "3005000", "incomeBeforeTax": "71061000", "interestExpense": "74212000", "operatingIncome": "142082000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11634000", "reportedCurrency": "USD", "netInterestIncome": "-71207000", "nonInterestIncome": "None", "operatingExpenses": "225397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3191000", "costofGoodsAndServicesSold": "7049919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97194000", "sellingGeneralAndAdministrative": "124667000", "netIncomeFromContinuingOperations": "59427000" }, "balance": { "goodwill": "197648000", "inventory": "197836000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2942275000", "longTermDebt": "676625000", "shortTermDebt": "98028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185993000", "reportedCurrency": "USD", "retainedEarnings": "26646000", "totalLiabilities": "2588599000", "otherCurrentAssets": "56536000", "totalCurrentAssets": "683623000", "currentLongTermDebt": "40384000", "longTermInvestments": "2998000", "shortTermInvestments": "58807000", "currentNetReceivables": "118303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2258652000", "currentAccountsPayable": "172918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806329000", "shortLongTermDebtTotal": "2080773000", "totalShareholderEquity": "353452000", "capitalLeaseObligations": "1363764000", "otherCurrentLiabilities": "94453000", "totalCurrentLiabilities": "408434000", "otherNonCurrentLiabilities": "136853000", "totalNonCurrentLiabilities": "2180165000", "cashAndShortTermInvestments": "252141000", "commonStockSharesOutstanding": "125437000", "intangibleAssetsExcludingGoodwill": "185993000", "cashAndCashEquivalentsAtCarryingValue": "252141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59427000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21816000", "operatingCashflow": "159191000", "capitalExpenditures": "226451000", "changeInReceivables": "-16003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26384000", "cashflowFromInvestment": "-171777000", "stockBasedCompensation": "5804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38970000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7417398000, "cost_of_revenue": 7049919000, "gross_profit": 367479000, "research_and_development": null, "selling_general_admin": 124667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145087000, "depreciation_amortisation": 97194000, "ebitda": 242281000, "interest_expense": 74212000, "interest_income": null, "other_non_operating": null, "pretax_income": 71061000, "tax_provision": 11634000, "effective_tax_rate": null, "net_income": 59198000, "net_income_continuing_ops": 59427000, "net_income_to_common": 59198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 252141000, "short_term_investments": 58807000, "net_receivables": 118303000, "inventory": 197836000, "other_current_assets": null, "total_current_assets": 683623000, "net_ppe": null, "goodwill": 197648000, "intangible_assets": 185993000, "goodwill_and_intangibles": 383641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2258652000, "total_assets": 2942275000, "short_term_debt": 98028000, "accounts_payable": 172918000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 408434000, "long_term_debt": 676625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2180165000, "total_liabilities": 2588599000, "total_debt": 774653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26646000, "total_equity": 353452000, "shares_outstanding": 125437000, "operating_cash_flow": 159191000, "stock_based_compensation": 5804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 226451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -171777000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26384000, "free_cash_flow": 385642000, "net_change_in_cash": -38970000 }, "raw_data": { "income": { "ebit": "145087000", "ebitda": "242281000", "netIncome": "59198000", "grossProfit": "367479000", "depreciation": "None", "totalRevenue": "7417398000", "costOfRevenue": "7049919000", "interestIncome": "3005000", "incomeBeforeTax": "71061000", "interestExpense": "74212000", "operatingIncome": "142082000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11634000", "reportedCurrency": "USD", "netInterestIncome": "-71207000", "nonInterestIncome": "None", "operatingExpenses": "225397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3191000", "costofGoodsAndServicesSold": "7049919000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97194000", "sellingGeneralAndAdministrative": "124667000", "netIncomeFromContinuingOperations": "59427000" }, "balance": { "goodwill": "197648000", "inventory": "197836000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2942275000", "longTermDebt": "676625000", "shortTermDebt": "98028000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185993000", "reportedCurrency": "USD", "retainedEarnings": "26646000", "totalLiabilities": "2588599000", "otherCurrentAssets": "56536000", "totalCurrentAssets": "683623000", "currentLongTermDebt": "40384000", "longTermInvestments": "2998000", "shortTermInvestments": "58807000", "currentNetReceivables": "118303000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2258652000", "currentAccountsPayable": "172918000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1806329000", "shortLongTermDebtTotal": "2080773000", "totalShareholderEquity": "353452000", "capitalLeaseObligations": "1363764000", "otherCurrentLiabilities": "94453000", "totalCurrentLiabilities": "408434000", "otherNonCurrentLiabilities": "136853000", "totalNonCurrentLiabilities": "2180165000", "cashAndShortTermInvestments": "252141000", "commonStockSharesOutstanding": "125437000", "intangibleAssetsExcludingGoodwill": "185993000", "cashAndCashEquivalentsAtCarryingValue": "252141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59427000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-21816000", "operatingCashflow": "159191000", "capitalExpenditures": "226451000", "changeInReceivables": "-16003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26384000", "cashflowFromInvestment": "-171777000", "stockBasedCompensation": "5804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-38970000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97194000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 4010232000, "cost_of_revenue": 3751870000, "gross_profit": 258362000, "ebit": 82082000, "ebitda": 156478000, "pretax_income": 29140000, "tax_provision": -1499000, "net_income": 13710000, "net_income_to_common": 13710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311425000, "total_current_assets": 609406000, "total_assets": 2739809000, "short_term_debt": 97700000, "long_term_debt": 708802000, "total_debt": 806502000, "total_liabilities": 2448389000, "total_equity": 291581000, "shares_outstanding": 442332000, "goodwill_and_intangibles": 392069000 }, "cash_flow": { "operating_cash_flow": 173842000, "capital_expenditure": 44676000, "free_cash_flow": 218518000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19134, "ticker_id": 4843, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82082000", "ebitda": "156478000", "netIncome": "13710000", "grossProfit": "258362000", "depreciation": "None", "totalRevenue": "4010232000", "costOfRevenue": "3751870000", "interestIncome": "1245000", "incomeBeforeTax": "29140000", "interestExpense": "51673000", "operatingIncome": "80314000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1499000", "reportedCurrency": "USD", "netInterestIncome": "-50428000", "nonInterestIncome": "None", "operatingExpenses": "178048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3751870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74396000", "sellingGeneralAndAdministrative": "94424000", "netIncomeFromContinuingOperations": "30116000" }, "balance": { "goodwill": "173937000", "inventory": "205896000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2739809000", "longTermDebt": "708802000", "shortTermDebt": "97700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "218132000", "reportedCurrency": "USD", "retainedEarnings": "-29653000", "totalLiabilities": "2448389000", "otherCurrentAssets": "42669000", "totalCurrentAssets": "609406000", "currentLongTermDebt": "40988000", "longTermInvestments": "2715000", "shortTermInvestments": "0", "currentNetReceivables": "49416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130403000", "currentAccountsPayable": "155714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1651391000", "shortLongTermDebtTotal": "2006637000", "totalShareholderEquity": "291581000", "capitalLeaseObligations": "1256847000", "otherCurrentLiabilities": "118788000", "totalCurrentLiabilities": "387051000", "otherNonCurrentLiabilities": "37529000", "totalNonCurrentLiabilities": "2061338000", "cashAndShortTermInvestments": "311425000", "commonStockSharesOutstanding": "442332000", "intangibleAssetsExcludingGoodwill": "218132000", "cashAndCashEquivalentsAtCarryingValue": "311425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30116000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6618000", "operatingCashflow": "173842000", "capitalExpenditures": "44676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "491048000", "cashflowFromInvestment": "-407551000", "stockBasedCompensation": "1891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4010232000, "cost_of_revenue": 3751870000, "gross_profit": 258362000, "research_and_development": null, "selling_general_admin": 94424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82082000, "depreciation_amortisation": 74396000, "ebitda": 156478000, "interest_expense": 51673000, "interest_income": null, "other_non_operating": null, "pretax_income": 29140000, "tax_provision": -1499000, "effective_tax_rate": null, "net_income": 13710000, "net_income_continuing_ops": 30116000, "net_income_to_common": 13710000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 311425000, "short_term_investments": 0, "net_receivables": 49416000, "inventory": 205896000, "other_current_assets": null, "total_current_assets": 609406000, "net_ppe": null, "goodwill": 173937000, "intangible_assets": 218132000, "goodwill_and_intangibles": 392069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2130403000, "total_assets": 2739809000, "short_term_debt": 97700000, "accounts_payable": 155714000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 387051000, "long_term_debt": 708802000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2061338000, "total_liabilities": 2448389000, "total_debt": 806502000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29653000, "total_equity": 291581000, "shares_outstanding": 442332000, "operating_cash_flow": 173842000, "stock_based_compensation": 1891000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -407551000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 491048000, "free_cash_flow": 218518000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82082000", "ebitda": "156478000", "netIncome": "13710000", "grossProfit": "258362000", "depreciation": "None", "totalRevenue": "4010232000", "costOfRevenue": "3751870000", "interestIncome": "1245000", "incomeBeforeTax": "29140000", "interestExpense": "51673000", "operatingIncome": "80314000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1499000", "reportedCurrency": "USD", "netInterestIncome": "-50428000", "nonInterestIncome": "None", "operatingExpenses": "178048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3751870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74396000", "sellingGeneralAndAdministrative": "94424000", "netIncomeFromContinuingOperations": "30116000" }, "balance": { "goodwill": "173937000", "inventory": "205896000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "2739809000", "longTermDebt": "708802000", "shortTermDebt": "97700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "218132000", "reportedCurrency": "USD", "retainedEarnings": "-29653000", "totalLiabilities": "2448389000", "otherCurrentAssets": "42669000", "totalCurrentAssets": "609406000", "currentLongTermDebt": "40988000", "longTermInvestments": "2715000", "shortTermInvestments": "0", "currentNetReceivables": "49416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2130403000", "currentAccountsPayable": "155714000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1651391000", "shortLongTermDebtTotal": "2006637000", "totalShareholderEquity": "291581000", "capitalLeaseObligations": "1256847000", "otherCurrentLiabilities": "118788000", "totalCurrentLiabilities": "387051000", "otherNonCurrentLiabilities": "37529000", "totalNonCurrentLiabilities": "2061338000", "cashAndShortTermInvestments": "311425000", "commonStockSharesOutstanding": "442332000", "intangibleAssetsExcludingGoodwill": "218132000", "cashAndCashEquivalentsAtCarryingValue": "311425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30116000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "6618000", "operatingCashflow": "173842000", "capitalExpenditures": "44676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "491048000", "cashflowFromInvestment": "-407551000", "stockBasedCompensation": "1891000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74396000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 4128690000, "cost_of_revenue": 3991918000, "gross_profit": 136772000, "ebit": 2775000, "ebitda": 65179000, "pretax_income": -40995000, "tax_provision": 6167000, "net_income": -43539000, "net_income_to_common": -43539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32117000, "total_current_assets": 290111000, "total_assets": 1847365000, "short_term_debt": 144134000, "long_term_debt": 218680000, "total_debt": 362814000, "total_liabilities": 1652475000, "total_equity": 65773000, "shares_outstanding": 442332000, "goodwill_and_intangibles": 158923000 }, "cash_flow": { "operating_cash_flow": 43297000, "capital_expenditure": 58261000, "free_cash_flow": 101558000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19139, "ticker_id": 4843, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2775000", "ebitda": "65179000", "netIncome": "-43539000", "grossProfit": "136772000", "depreciation": "None", "totalRevenue": "4128690000", "costOfRevenue": "3991918000", "interestIncome": "1451000", "incomeBeforeTax": "-40995000", "interestExpense": "43263000", "operatingIncome": "1324000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6167000", "reportedCurrency": "USD", "netInterestIncome": "-41812000", "nonInterestIncome": "None", "operatingExpenses": "135448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3991918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62404000", "sellingGeneralAndAdministrative": "69311000", "netIncomeFromContinuingOperations": "-47162000" }, "balance": { "goodwill": "133952000", "inventory": "157752000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1847365000", "longTermDebt": "218680000", "shortTermDebt": "144134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24971000", "reportedCurrency": "USD", "retainedEarnings": "-43363000", "totalLiabilities": "1652475000", "otherCurrentAssets": "40397000", "totalCurrentAssets": "290111000", "currentLongTermDebt": "101955000", "longTermInvestments": "3770000", "shortTermInvestments": "None", "currentNetReceivables": "59845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557254000", "currentAccountsPayable": "128828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1340794000", "shortLongTermDebtTotal": "1381842000", "totalShareholderEquity": "65773000", "capitalLeaseObligations": "1061207000", "otherCurrentLiabilities": "36461000", "totalCurrentLiabilities": "340481000", "otherNonCurrentLiabilities": "14332000", "totalNonCurrentLiabilities": "1311994000", "cashAndShortTermInvestments": "32117000", "commonStockSharesOutstanding": "442332000", "intangibleAssetsExcludingGoodwill": "24971000", "cashAndCashEquivalentsAtCarryingValue": "32117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47162000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7302000", "operatingCashflow": "43297000", "capitalExpenditures": "58261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31693000", "cashflowFromInvestment": "-73040000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62404000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4128690000, "cost_of_revenue": 3991918000, "gross_profit": 136772000, "research_and_development": null, "selling_general_admin": 69311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2775000, "depreciation_amortisation": 62404000, "ebitda": 65179000, "interest_expense": 43263000, "interest_income": null, "other_non_operating": null, "pretax_income": -40995000, "tax_provision": 6167000, "effective_tax_rate": null, "net_income": -43539000, "net_income_continuing_ops": -47162000, "net_income_to_common": -43539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32117000, "short_term_investments": null, "net_receivables": 59845000, "inventory": 157752000, "other_current_assets": null, "total_current_assets": 290111000, "net_ppe": null, "goodwill": 133952000, "intangible_assets": 24971000, "goodwill_and_intangibles": 158923000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1557254000, "total_assets": 1847365000, "short_term_debt": 144134000, "accounts_payable": 128828000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340481000, "long_term_debt": 218680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1311994000, "total_liabilities": 1652475000, "total_debt": 362814000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43363000, "total_equity": 65773000, "shares_outstanding": 442332000, "operating_cash_flow": 43297000, "stock_based_compensation": 516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58261000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73040000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31693000, "free_cash_flow": 101558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2775000", "ebitda": "65179000", "netIncome": "-43539000", "grossProfit": "136772000", "depreciation": "None", "totalRevenue": "4128690000", "costOfRevenue": "3991918000", "interestIncome": "1451000", "incomeBeforeTax": "-40995000", "interestExpense": "43263000", "operatingIncome": "1324000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "6167000", "reportedCurrency": "USD", "netInterestIncome": "-41812000", "nonInterestIncome": "None", "operatingExpenses": "135448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3991918000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62404000", "sellingGeneralAndAdministrative": "69311000", "netIncomeFromContinuingOperations": "-47162000" }, "balance": { "goodwill": "133952000", "inventory": "157752000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "1847365000", "longTermDebt": "218680000", "shortTermDebt": "144134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24971000", "reportedCurrency": "USD", "retainedEarnings": "-43363000", "totalLiabilities": "1652475000", "otherCurrentAssets": "40397000", "totalCurrentAssets": "290111000", "currentLongTermDebt": "101955000", "longTermInvestments": "3770000", "shortTermInvestments": "None", "currentNetReceivables": "59845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1557254000", "currentAccountsPayable": "128828000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1340794000", "shortLongTermDebtTotal": "1381842000", "totalShareholderEquity": "65773000", "capitalLeaseObligations": "1061207000", "otherCurrentLiabilities": "36461000", "totalCurrentLiabilities": "340481000", "otherNonCurrentLiabilities": "14332000", "totalNonCurrentLiabilities": "1311994000", "cashAndShortTermInvestments": "32117000", "commonStockSharesOutstanding": "442332000", "intangibleAssetsExcludingGoodwill": "24971000", "cashAndCashEquivalentsAtCarryingValue": "32117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47162000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7302000", "operatingCashflow": "43297000", "capitalExpenditures": "58261000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31693000", "cashflowFromInvestment": "-73040000", "stockBasedCompensation": "516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62404000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 4064883000, "cost_of_revenue": 3923682000, "gross_profit": 141201000, "ebit": 45933000, "ebitda": 99747000, "pretax_income": 15982000, "tax_provision": -7933000, "net_income": 10966000, "net_income_to_common": 10966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47371000, "total_current_assets": 271859000, "total_assets": 1078001000, "short_term_debt": 72815000, "long_term_debt": null, "total_debt": 72815000, "total_liabilities": 853832000, "total_equity": 89397000, "shares_outstanding": 766182500, "goodwill_and_intangibles": 138054772 }, "cash_flow": { "operating_cash_flow": 58502000, "capital_expenditure": 51619000, "free_cash_flow": 110121000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19144, "ticker_id": 4843, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45933000", "ebitda": "99747000", "netIncome": "10966000", "grossProfit": "141201000", "depreciation": "None", "totalRevenue": "4064883000", "costOfRevenue": "3923682000", "interestIncome": "10020000", "incomeBeforeTax": "15982000", "interestExpense": "29951000", "operatingIncome": "35913000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7933000", "reportedCurrency": "USD", "netInterestIncome": "-19931000", "nonInterestIncome": "None", "operatingExpenses": "105288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3923682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53814000", "sellingGeneralAndAdministrative": "62017000", "netIncomeFromContinuingOperations": "23464000" }, "balance": { "goodwill": "103766000", "inventory": "141854000", "commonStock": "2732000", "currentDebt": "None", "investments": "None", "totalAssets": "1078001000", "longTermDebt": "None", "shortTermDebt": "72815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34288772", "reportedCurrency": "USD", "retainedEarnings": "-5135000", "totalLiabilities": "853832000", "otherCurrentAssets": "25832000", "totalCurrentAssets": "271859000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "806142000", "currentAccountsPayable": "120374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539820721", "shortLongTermDebtTotal": "459326000", "totalShareholderEquity": "89397000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77559000", "totalCurrentLiabilities": "279349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "574483000", "cashAndShortTermInvestments": "47371000", "commonStockSharesOutstanding": "766182500", "intangibleAssetsExcludingGoodwill": "34288772", "cashAndCashEquivalentsAtCarryingValue": "47371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23464000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7352000", "operatingCashflow": "58502000", "capitalExpenditures": "51619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45837000", "cashflowFromInvestment": "-104654000", "stockBasedCompensation": "490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4064883000, "cost_of_revenue": 3923682000, "gross_profit": 141201000, "research_and_development": null, "selling_general_admin": 62017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45933000, "depreciation_amortisation": 53814000, "ebitda": 99747000, "interest_expense": 29951000, "interest_income": null, "other_non_operating": null, "pretax_income": 15982000, "tax_provision": -7933000, "effective_tax_rate": null, "net_income": 10966000, "net_income_continuing_ops": 23464000, "net_income_to_common": 10966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47371000, "short_term_investments": null, "net_receivables": 56802000, "inventory": 141854000, "other_current_assets": null, "total_current_assets": 271859000, "net_ppe": null, "goodwill": 103766000, "intangible_assets": 34288772, "goodwill_and_intangibles": 138054772, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 806142000, "total_assets": 1078001000, "short_term_debt": 72815000, "accounts_payable": 120374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 279349000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574483000, "total_liabilities": 853832000, "total_debt": 72815000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5135000, "total_equity": 89397000, "shares_outstanding": 766182500, "operating_cash_flow": 58502000, "stock_based_compensation": 490000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104654000, "dividends_paid": 5892000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45837000, "free_cash_flow": 110121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45933000", "ebitda": "99747000", "netIncome": "10966000", "grossProfit": "141201000", "depreciation": "None", "totalRevenue": "4064883000", "costOfRevenue": "3923682000", "interestIncome": "10020000", "incomeBeforeTax": "15982000", "interestExpense": "29951000", "operatingIncome": "35913000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-7933000", "reportedCurrency": "USD", "netInterestIncome": "-19931000", "nonInterestIncome": "None", "operatingExpenses": "105288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3923682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53814000", "sellingGeneralAndAdministrative": "62017000", "netIncomeFromContinuingOperations": "23464000" }, "balance": { "goodwill": "103766000", "inventory": "141854000", "commonStock": "2732000", "currentDebt": "None", "investments": "None", "totalAssets": "1078001000", "longTermDebt": "None", "shortTermDebt": "72815000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "34288772", "reportedCurrency": "USD", "retainedEarnings": "-5135000", "totalLiabilities": "853832000", "otherCurrentAssets": "25832000", "totalCurrentAssets": "271859000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "806142000", "currentAccountsPayable": "120374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "539820721", "shortLongTermDebtTotal": "459326000", "totalShareholderEquity": "89397000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "77559000", "totalCurrentLiabilities": "279349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "574483000", "cashAndShortTermInvestments": "47371000", "commonStockSharesOutstanding": "766182500", "intangibleAssetsExcludingGoodwill": "34288772", "cashAndCashEquivalentsAtCarryingValue": "47371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23464000", "profitLoss": "None", "dividendPayout": "5892000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7352000", "operatingCashflow": "58502000", "capitalExpenditures": "51619000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45837000", "cashflowFromInvestment": "-104654000", "stockBasedCompensation": "490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5892000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53814000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 1771866000, "cost_of_revenue": 1717788000, "gross_profit": 54078000, "ebit": 16078000, "ebitda": 48449000, "pretax_income": -8089000, "tax_provision": -2496000, "net_income": -6641000, "net_income_to_common": -6641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 289144000, "total_current_assets": 769676000, "total_assets": 3578764000, "short_term_debt": 99491000, "long_term_debt": 691048000, "total_debt": 790539000, "total_liabilities": 3018705000, "total_equity": 495406000, "shares_outstanding": 111324000, "goodwill_and_intangibles": 454569000 }, "cash_flow": { "operating_cash_flow": 18670000, "capital_expenditure": 30279000, "free_cash_flow": 48949000, "dividends_paid": 4784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19107, "ticker_id": 4843, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16078000", "ebitda": "48449000", "netIncome": "-6641000", "grossProfit": "54078000", "depreciation": "None", "totalRevenue": "1771866000", "costOfRevenue": "1717788000", "interestIncome": "2567000", "incomeBeforeTax": "-8089000", "interestExpense": "20712000", "operatingIncome": "16078000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2496000", "reportedCurrency": "USD", "netInterestIncome": "-18145000", "nonInterestIncome": "None", "operatingExpenses": "38000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1717788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32371000", "sellingGeneralAndAdministrative": "39998000", "netIncomeFromContinuingOperations": "-5593000" }, "balance": { "goodwill": "299973000", "inventory": "206335000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3578764000", "longTermDebt": "691048000", "shortTermDebt": "99491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "154596000", "reportedCurrency": "USD", "retainedEarnings": "89124000", "totalLiabilities": "3018705000", "otherCurrentAssets": "106649000", "totalCurrentAssets": "769676000", "currentLongTermDebt": "13398000", "longTermInvestments": "3136000", "shortTermInvestments": "7212000", "currentNetReceivables": "160336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809088000", "currentAccountsPayable": "202266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353068000", "totalShareholderEquity": "495406000", "capitalLeaseObligations": "1648622000", "otherCurrentLiabilities": "173317000", "totalCurrentLiabilities": "475074000", "otherNonCurrentLiabilities": "200312000", "totalNonCurrentLiabilities": "2543631000", "cashAndShortTermInvestments": "289144000", "commonStockSharesOutstanding": "111324000", "intangibleAssetsExcludingGoodwill": "154596000", "cashAndCashEquivalentsAtCarryingValue": "289144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6641000", "profitLoss": "None", "dividendPayout": "4784000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15628000", "operatingCashflow": "18670000", "capitalExpenditures": "30279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23897000", "cashflowFromInvestment": "-29354000", "stockBasedCompensation": "3981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1771866000, "cost_of_revenue": 1717788000, "gross_profit": 54078000, "research_and_development": null, "selling_general_admin": 39998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16078000, "depreciation_amortisation": 32371000, "ebitda": 48449000, "interest_expense": 20712000, "interest_income": null, "other_non_operating": null, "pretax_income": -8089000, "tax_provision": -2496000, "effective_tax_rate": null, "net_income": -6641000, "net_income_continuing_ops": -5593000, "net_income_to_common": -6641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 289144000, "short_term_investments": 7212000, "net_receivables": 160336000, "inventory": 206335000, "other_current_assets": null, "total_current_assets": 769676000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 154596000, "goodwill_and_intangibles": 454569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2809088000, "total_assets": 3578764000, "short_term_debt": 99491000, "accounts_payable": 202266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475074000, "long_term_debt": 691048000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2543631000, "total_liabilities": 3018705000, "total_debt": 790539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 89124000, "total_equity": 495406000, "shares_outstanding": 111324000, "operating_cash_flow": 18670000, "stock_based_compensation": 3981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29354000, "dividends_paid": 4784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23897000, "free_cash_flow": 48949000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16078000", "ebitda": "48449000", "netIncome": "-6641000", "grossProfit": "54078000", "depreciation": "None", "totalRevenue": "1771866000", "costOfRevenue": "1717788000", "interestIncome": "2567000", "incomeBeforeTax": "-8089000", "interestExpense": "20712000", "operatingIncome": "16078000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2496000", "reportedCurrency": "USD", "netInterestIncome": "-18145000", "nonInterestIncome": "None", "operatingExpenses": "38000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1717788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32371000", "sellingGeneralAndAdministrative": "39998000", "netIncomeFromContinuingOperations": "-5593000" }, "balance": { "goodwill": "299973000", "inventory": "206335000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3578764000", "longTermDebt": "691048000", "shortTermDebt": "99491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "154596000", "reportedCurrency": "USD", "retainedEarnings": "89124000", "totalLiabilities": "3018705000", "otherCurrentAssets": "106649000", "totalCurrentAssets": "769676000", "currentLongTermDebt": "13398000", "longTermInvestments": "3136000", "shortTermInvestments": "7212000", "currentNetReceivables": "160336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2809088000", "currentAccountsPayable": "202266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2353068000", "totalShareholderEquity": "495406000", "capitalLeaseObligations": "1648622000", "otherCurrentLiabilities": "173317000", "totalCurrentLiabilities": "475074000", "otherNonCurrentLiabilities": "200312000", "totalNonCurrentLiabilities": "2543631000", "cashAndShortTermInvestments": "289144000", "commonStockSharesOutstanding": "111324000", "intangibleAssetsExcludingGoodwill": "154596000", "cashAndCashEquivalentsAtCarryingValue": "289144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6641000", "profitLoss": "None", "dividendPayout": "4784000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15628000", "operatingCashflow": "18670000", "capitalExpenditures": "30279000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23897000", "cashflowFromInvestment": "-29354000", "stockBasedCompensation": "3981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32371000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 1794214000, "cost_of_revenue": 1180169000, "gross_profit": 614045000, "ebit": 24278000, "ebitda": 57296000, "pretax_income": 1655000, "tax_provision": -204000, "net_income": 1859000, "net_income_to_common": 1859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305004000, "total_current_assets": 717737000, "total_assets": 3534812000, "short_term_debt": 128077000, "long_term_debt": 875469000, "total_debt": 1003546000, "total_liabilities": 3167573000, "total_equity": 367239000, "shares_outstanding": 114976000, "goodwill_and_intangibles": 460109000 }, "cash_flow": { "operating_cash_flow": 44576000, "capital_expenditure": 29645000, "free_cash_flow": 74221000, "dividends_paid": 4783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19108, "ticker_id": 4843, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24278000", "ebitda": "57296000", "netIncome": "1859000", "grossProfit": "614045000", "depreciation": "None", "totalRevenue": "1794214000", "costOfRevenue": "1180169000", "interestIncome": "3134000", "incomeBeforeTax": "1655000", "interestExpense": "22623000", "operatingIncome": "28974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-204000", "reportedCurrency": "USD", "netInterestIncome": "-19810000", "nonInterestIncome": "None", "operatingExpenses": "585071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1180169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33018000", "sellingGeneralAndAdministrative": "43308000", "netIncomeFromContinuingOperations": "1859000" }, "balance": { "goodwill": "299973000", "inventory": "190707000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3534812000", "longTermDebt": "875469000", "shortTermDebt": "128077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "160136000", "reportedCurrency": "USD", "retainedEarnings": "100549000", "totalLiabilities": "3167573000", "otherCurrentAssets": "128230000", "totalCurrentAssets": "717737000", "currentLongTermDebt": "36676000", "longTermInvestments": "3117000", "shortTermInvestments": "6465000", "currentNetReceivables": "87331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817075000", "currentAccountsPayable": "156616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951439000", "totalShareholderEquity": "367239000", "capitalLeaseObligations": "1665193000", "otherCurrentLiabilities": "148340000", "totalCurrentLiabilities": "433033000", "otherNonCurrentLiabilities": "158226000", "totalNonCurrentLiabilities": "2734540000", "cashAndShortTermInvestments": "305004000", "commonStockSharesOutstanding": "114976000", "intangibleAssetsExcludingGoodwill": "160136000", "cashAndCashEquivalentsAtCarryingValue": "305004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1859000", "profitLoss": "None", "dividendPayout": "4783000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12409000", "operatingCashflow": "44576000", "capitalExpenditures": "29645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20515000", "cashflowFromInvestment": "-26067000", "stockBasedCompensation": "-9583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-100559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1794214000, "cost_of_revenue": 1180169000, "gross_profit": 614045000, "research_and_development": null, "selling_general_admin": 43308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24278000, "depreciation_amortisation": 33018000, "ebitda": 57296000, "interest_expense": 22623000, "interest_income": null, "other_non_operating": null, "pretax_income": 1655000, "tax_provision": -204000, "effective_tax_rate": null, "net_income": 1859000, "net_income_continuing_ops": 1859000, "net_income_to_common": 1859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305004000, "short_term_investments": 6465000, "net_receivables": 87331000, "inventory": 190707000, "other_current_assets": null, "total_current_assets": 717737000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 160136000, "goodwill_and_intangibles": 460109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2817075000, "total_assets": 3534812000, "short_term_debt": 128077000, "accounts_payable": 156616000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433033000, "long_term_debt": 875469000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2734540000, "total_liabilities": 3167573000, "total_debt": 1003546000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100549000, "total_equity": 367239000, "shares_outstanding": 114976000, "operating_cash_flow": 44576000, "stock_based_compensation": -9583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26067000, "dividends_paid": 4783000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20515000, "free_cash_flow": 74221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24278000", "ebitda": "57296000", "netIncome": "1859000", "grossProfit": "614045000", "depreciation": "None", "totalRevenue": "1794214000", "costOfRevenue": "1180169000", "interestIncome": "3134000", "incomeBeforeTax": "1655000", "interestExpense": "22623000", "operatingIncome": "28974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-204000", "reportedCurrency": "USD", "netInterestIncome": "-19810000", "nonInterestIncome": "None", "operatingExpenses": "585071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1180169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33018000", "sellingGeneralAndAdministrative": "43308000", "netIncomeFromContinuingOperations": "1859000" }, "balance": { "goodwill": "299973000", "inventory": "190707000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "3534812000", "longTermDebt": "875469000", "shortTermDebt": "128077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "160136000", "reportedCurrency": "USD", "retainedEarnings": "100549000", "totalLiabilities": "3167573000", "otherCurrentAssets": "128230000", "totalCurrentAssets": "717737000", "currentLongTermDebt": "36676000", "longTermInvestments": "3117000", "shortTermInvestments": "6465000", "currentNetReceivables": "87331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2817075000", "currentAccountsPayable": "156616000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3951439000", "totalShareholderEquity": "367239000", "capitalLeaseObligations": "1665193000", "otherCurrentLiabilities": "148340000", "totalCurrentLiabilities": "433033000", "otherNonCurrentLiabilities": "158226000", "totalNonCurrentLiabilities": "2734540000", "cashAndShortTermInvestments": "305004000", "commonStockSharesOutstanding": "114976000", "intangibleAssetsExcludingGoodwill": "160136000", "cashAndCashEquivalentsAtCarryingValue": "305004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1859000", "profitLoss": "None", "dividendPayout": "4783000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12409000", "operatingCashflow": "44576000", "capitalExpenditures": "29645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20515000", "cashflowFromInvestment": "-26067000", "stockBasedCompensation": "-9583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4783000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7191000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-100559000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2020833000, "cost_of_revenue": 1909914000, "gross_profit": 110919000, "ebit": 39312000, "ebitda": 72256000, "pretax_income": 15827000, "tax_provision": 2368000, "net_income": 13459000, "net_income_to_common": 13459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325729000, "total_current_assets": 753154000, "total_assets": 3586984000, "short_term_debt": 126444000, "long_term_debt": 874581000, "total_debt": 1001025000, "total_liabilities": 3213858000, "total_equity": 373126000, "shares_outstanding": 115202000, "goodwill_and_intangibles": 465554000 }, "cash_flow": { "operating_cash_flow": 49422000, "capital_expenditure": 24902000, "free_cash_flow": 74324000, "dividends_paid": 4828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19110, "ticker_id": 4843, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39312000", "ebitda": "72256000", "netIncome": "13459000", "grossProfit": "110919000", "depreciation": "None", "totalRevenue": "2020833000", "costOfRevenue": "1909914000", "interestIncome": "3340000", "incomeBeforeTax": "15827000", "interestExpense": "23485000", "operatingIncome": "35924000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2368000", "reportedCurrency": "USD", "netInterestIncome": "-20145000", "nonInterestIncome": "None", "operatingExpenses": "74995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32944000", "sellingGeneralAndAdministrative": "40048000", "netIncomeFromContinuingOperations": "13459000" }, "balance": { "goodwill": "299973000", "inventory": "202290000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3586984000", "longTermDebt": "874581000", "shortTermDebt": "126444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "165581000", "reportedCurrency": "USD", "retainedEarnings": "103473000", "totalLiabilities": "3213858000", "otherCurrentAssets": "106497000", "totalCurrentAssets": "753154000", "currentLongTermDebt": "36994000", "longTermInvestments": "3103000", "shortTermInvestments": "6295000", "currentNetReceivables": "112343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2833830000", "currentAccountsPayable": "180403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2591370000", "totalShareholderEquity": "373126000", "capitalLeaseObligations": "1679795000", "otherCurrentLiabilities": "158795000", "totalCurrentLiabilities": "465642000", "otherNonCurrentLiabilities": "194789000", "totalNonCurrentLiabilities": "2748216000", "cashAndShortTermInvestments": "325729000", "commonStockSharesOutstanding": "115202000", "intangibleAssetsExcludingGoodwill": "165581000", "cashAndCashEquivalentsAtCarryingValue": "325729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13459000", "profitLoss": "None", "dividendPayout": "4828000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4183000", "operatingCashflow": "49422000", "capitalExpenditures": "24902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16893000", "cashflowFromInvestment": "-23293000", "stockBasedCompensation": "3884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2020833000, "cost_of_revenue": 1909914000, "gross_profit": 110919000, "research_and_development": null, "selling_general_admin": 40048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39312000, "depreciation_amortisation": 32944000, "ebitda": 72256000, "interest_expense": 23485000, "interest_income": null, "other_non_operating": null, "pretax_income": 15827000, "tax_provision": 2368000, "effective_tax_rate": null, "net_income": 13459000, "net_income_continuing_ops": 13459000, "net_income_to_common": 13459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325729000, "short_term_investments": 6295000, "net_receivables": 112343000, "inventory": 202290000, "other_current_assets": null, "total_current_assets": 753154000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 165581000, "goodwill_and_intangibles": 465554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2833830000, "total_assets": 3586984000, "short_term_debt": 126444000, "accounts_payable": 180403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 465642000, "long_term_debt": 874581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2748216000, "total_liabilities": 3213858000, "total_debt": 1001025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103473000, "total_equity": 373126000, "shares_outstanding": 115202000, "operating_cash_flow": 49422000, "stock_based_compensation": 3884000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24902000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23293000, "dividends_paid": 4828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16893000, "free_cash_flow": 74324000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39312000", "ebitda": "72256000", "netIncome": "13459000", "grossProfit": "110919000", "depreciation": "None", "totalRevenue": "2020833000", "costOfRevenue": "1909914000", "interestIncome": "3340000", "incomeBeforeTax": "15827000", "interestExpense": "23485000", "operatingIncome": "35924000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2368000", "reportedCurrency": "USD", "netInterestIncome": "-20145000", "nonInterestIncome": "None", "operatingExpenses": "74995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1909914000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32944000", "sellingGeneralAndAdministrative": "40048000", "netIncomeFromContinuingOperations": "13459000" }, "balance": { "goodwill": "299973000", "inventory": "202290000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3586984000", "longTermDebt": "874581000", "shortTermDebt": "126444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "165581000", "reportedCurrency": "USD", "retainedEarnings": "103473000", "totalLiabilities": "3213858000", "otherCurrentAssets": "106497000", "totalCurrentAssets": "753154000", "currentLongTermDebt": "36994000", "longTermInvestments": "3103000", "shortTermInvestments": "6295000", "currentNetReceivables": "112343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2833830000", "currentAccountsPayable": "180403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2591370000", "totalShareholderEquity": "373126000", "capitalLeaseObligations": "1679795000", "otherCurrentLiabilities": "158795000", "totalCurrentLiabilities": "465642000", "otherNonCurrentLiabilities": "194789000", "totalNonCurrentLiabilities": "2748216000", "cashAndShortTermInvestments": "325729000", "commonStockSharesOutstanding": "115202000", "intangibleAssetsExcludingGoodwill": "165581000", "cashAndCashEquivalentsAtCarryingValue": "325729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13459000", "profitLoss": "None", "dividendPayout": "4828000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4183000", "operatingCashflow": "49422000", "capitalExpenditures": "24902000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16893000", "cashflowFromInvestment": "-23293000", "stockBasedCompensation": "3884000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4182000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32944000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 1999519000, "cost_of_revenue": 1885740000, "gross_profit": 113779000, "ebit": 60393000, "ebitda": 93995000, "pretax_income": 37198000, "tax_provision": 17100000, "net_income": 20098000, "net_income_to_common": 20098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293675000, "total_current_assets": 743484000, "total_assets": 3608822000, "short_term_debt": 127893000, "long_term_debt": 876539000, "total_debt": 1004432000, "total_liabilities": 3243987000, "total_equity": 364835000, "shares_outstanding": 115411000, "goodwill_and_intangibles": 471123000 }, "cash_flow": { "operating_cash_flow": 55185000, "capital_expenditure": 45347000, "free_cash_flow": 100532000, "dividends_paid": 4848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19111, "ticker_id": 4843, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60393000", "ebitda": "93995000", "netIncome": "20098000", "grossProfit": "113779000", "depreciation": "None", "totalRevenue": "1999519000", "costOfRevenue": "1885740000", "interestIncome": "3703000", "incomeBeforeTax": "37198000", "interestExpense": "23121000", "operatingIncome": "56690000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-19518000", "nonInterestIncome": "None", "operatingExpenses": "57089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1885740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33602000", "sellingGeneralAndAdministrative": "40742000", "netIncomeFromContinuingOperations": "20098000" }, "balance": { "goodwill": "299973000", "inventory": "207190000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3608822000", "longTermDebt": "876539000", "shortTermDebt": "127893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "171150000", "reportedCurrency": "USD", "retainedEarnings": "94842000", "totalLiabilities": "3243987000", "otherCurrentAssets": "124286000", "totalCurrentAssets": "743484000", "currentLongTermDebt": "39867000", "longTermInvestments": "3055000", "shortTermInvestments": "5988000", "currentNetReceivables": "112345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2865338000", "currentAccountsPayable": "189236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608639000", "totalShareholderEquity": "364835000", "capitalLeaseObligations": "1692233000", "otherCurrentLiabilities": "163913000", "totalCurrentLiabilities": "481042000", "otherNonCurrentLiabilities": "193856000", "totalNonCurrentLiabilities": "2762945000", "cashAndShortTermInvestments": "293675000", "commonStockSharesOutstanding": "115411000", "intangibleAssetsExcludingGoodwill": "171150000", "cashAndCashEquivalentsAtCarryingValue": "293675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20098000", "profitLoss": "None", "dividendPayout": "4848000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "13460000", "operatingCashflow": "55185000", "capitalExpenditures": "45347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15259000", "cashflowFromInvestment": "-43528000", "stockBasedCompensation": "3658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33602000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1999519000, "cost_of_revenue": 1885740000, "gross_profit": 113779000, "research_and_development": null, "selling_general_admin": 40742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60393000, "depreciation_amortisation": 33602000, "ebitda": 93995000, "interest_expense": 23121000, "interest_income": null, "other_non_operating": null, "pretax_income": 37198000, "tax_provision": 17100000, "effective_tax_rate": null, "net_income": 20098000, "net_income_continuing_ops": 20098000, "net_income_to_common": 20098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293675000, "short_term_investments": 5988000, "net_receivables": 112345000, "inventory": 207190000, "other_current_assets": null, "total_current_assets": 743484000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 171150000, "goodwill_and_intangibles": 471123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2865338000, "total_assets": 3608822000, "short_term_debt": 127893000, "accounts_payable": 189236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481042000, "long_term_debt": 876539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2762945000, "total_liabilities": 3243987000, "total_debt": 1004432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 94842000, "total_equity": 364835000, "shares_outstanding": 115411000, "operating_cash_flow": 55185000, "stock_based_compensation": 3658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43528000, "dividends_paid": 4848000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15259000, "free_cash_flow": 100532000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60393000", "ebitda": "93995000", "netIncome": "20098000", "grossProfit": "113779000", "depreciation": "None", "totalRevenue": "1999519000", "costOfRevenue": "1885740000", "interestIncome": "3703000", "incomeBeforeTax": "37198000", "interestExpense": "23121000", "operatingIncome": "56690000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17100000", "reportedCurrency": "USD", "netInterestIncome": "-19518000", "nonInterestIncome": "None", "operatingExpenses": "57089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1885740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33602000", "sellingGeneralAndAdministrative": "40742000", "netIncomeFromContinuingOperations": "20098000" }, "balance": { "goodwill": "299973000", "inventory": "207190000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3608822000", "longTermDebt": "876539000", "shortTermDebt": "127893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "171150000", "reportedCurrency": "USD", "retainedEarnings": "94842000", "totalLiabilities": "3243987000", "otherCurrentAssets": "124286000", "totalCurrentAssets": "743484000", "currentLongTermDebt": "39867000", "longTermInvestments": "3055000", "shortTermInvestments": "5988000", "currentNetReceivables": "112345000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2865338000", "currentAccountsPayable": "189236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2608639000", "totalShareholderEquity": "364835000", "capitalLeaseObligations": "1692233000", "otherCurrentLiabilities": "163913000", "totalCurrentLiabilities": "481042000", "otherNonCurrentLiabilities": "193856000", "totalNonCurrentLiabilities": "2762945000", "cashAndShortTermInvestments": "293675000", "commonStockSharesOutstanding": "115411000", "intangibleAssetsExcludingGoodwill": "171150000", "cashAndCashEquivalentsAtCarryingValue": "293675000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20098000", "profitLoss": "None", "dividendPayout": "4848000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "13460000", "operatingCashflow": "55185000", "capitalExpenditures": "45347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15259000", "cashflowFromInvestment": "-43528000", "stockBasedCompensation": "3658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4848000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9209000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33602000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 1828905000, "cost_of_revenue": 1761952000, "gross_profit": 66953000, "ebit": -2289000, "ebitda": 32598000, "pretax_income": -25594000, "tax_provision": -12922000, "net_income": -12672000, "net_income_to_common": -12672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265420000, "total_current_assets": 719230000, "total_assets": 3602555000, "short_term_debt": 98747000, "long_term_debt": 866097000, "total_debt": 964844000, "total_liabilities": 3247329000, "total_equity": 355226000, "shares_outstanding": 115883000, "goodwill_and_intangibles": 476728000 }, "cash_flow": { "operating_cash_flow": 43402000, "capital_expenditure": 27392000, "free_cash_flow": 70794000, "dividends_paid": 4913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19112, "ticker_id": 4843, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2289000", "ebitda": "32598000", "netIncome": "-12672000", "grossProfit": "66953000", "depreciation": "None", "totalRevenue": "1828905000", "costOfRevenue": "1761952000", "interestIncome": "9475000", "incomeBeforeTax": "-25594000", "interestExpense": "23326000", "operatingIncome": "-11764000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12922000", "reportedCurrency": "USD", "netInterestIncome": "-13851000", "nonInterestIncome": "None", "operatingExpenses": "78717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1761952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34887000", "sellingGeneralAndAdministrative": "41613000", "netIncomeFromContinuingOperations": "-12672000" }, "balance": { "goodwill": "299973000", "inventory": "220650000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3602555000", "longTermDebt": "866097000", "shortTermDebt": "98747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "176755000", "reportedCurrency": "USD", "retainedEarnings": "79592000", "totalLiabilities": "3247329000", "otherCurrentAssets": "117449000", "totalCurrentAssets": "719230000", "currentLongTermDebt": "14011000", "longTermInvestments": "3029000", "shortTermInvestments": "5665000", "currentNetReceivables": "110046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2883325000", "currentAccountsPayable": "196847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2564799000", "totalShareholderEquity": "355226000", "capitalLeaseObligations": "1684691000", "otherCurrentLiabilities": "167337000", "totalCurrentLiabilities": "462931000", "otherNonCurrentLiabilities": "230634000", "totalNonCurrentLiabilities": "2784398000", "cashAndShortTermInvestments": "265420000", "commonStockSharesOutstanding": "115883000", "intangibleAssetsExcludingGoodwill": "176755000", "cashAndCashEquivalentsAtCarryingValue": "265420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12672000", "profitLoss": "None", "dividendPayout": "4913000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10575000", "operatingCashflow": "43402000", "capitalExpenditures": "27392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19365000", "cashflowFromInvestment": "-26904000", "stockBasedCompensation": "3336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1828905000, "cost_of_revenue": 1761952000, "gross_profit": 66953000, "research_and_development": null, "selling_general_admin": 41613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2289000, "depreciation_amortisation": 34887000, "ebitda": 32598000, "interest_expense": 23326000, "interest_income": null, "other_non_operating": null, "pretax_income": -25594000, "tax_provision": -12922000, "effective_tax_rate": null, "net_income": -12672000, "net_income_continuing_ops": -12672000, "net_income_to_common": -12672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265420000, "short_term_investments": 5665000, "net_receivables": 110046000, "inventory": 220650000, "other_current_assets": null, "total_current_assets": 719230000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 176755000, "goodwill_and_intangibles": 476728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2883325000, "total_assets": 3602555000, "short_term_debt": 98747000, "accounts_payable": 196847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 462931000, "long_term_debt": 866097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2784398000, "total_liabilities": 3247329000, "total_debt": 964844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 79592000, "total_equity": 355226000, "shares_outstanding": 115883000, "operating_cash_flow": 43402000, "stock_based_compensation": 3336000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27392000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26904000, "dividends_paid": 4913000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19365000, "free_cash_flow": 70794000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2289000", "ebitda": "32598000", "netIncome": "-12672000", "grossProfit": "66953000", "depreciation": "None", "totalRevenue": "1828905000", "costOfRevenue": "1761952000", "interestIncome": "9475000", "incomeBeforeTax": "-25594000", "interestExpense": "23326000", "operatingIncome": "-11764000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-12922000", "reportedCurrency": "USD", "netInterestIncome": "-13851000", "nonInterestIncome": "None", "operatingExpenses": "78717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1761952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34887000", "sellingGeneralAndAdministrative": "41613000", "netIncomeFromContinuingOperations": "-12672000" }, "balance": { "goodwill": "299973000", "inventory": "220650000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3602555000", "longTermDebt": "866097000", "shortTermDebt": "98747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "176755000", "reportedCurrency": "USD", "retainedEarnings": "79592000", "totalLiabilities": "3247329000", "otherCurrentAssets": "117449000", "totalCurrentAssets": "719230000", "currentLongTermDebt": "14011000", "longTermInvestments": "3029000", "shortTermInvestments": "5665000", "currentNetReceivables": "110046000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2883325000", "currentAccountsPayable": "196847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2564799000", "totalShareholderEquity": "355226000", "capitalLeaseObligations": "1684691000", "otherCurrentLiabilities": "167337000", "totalCurrentLiabilities": "462931000", "otherNonCurrentLiabilities": "230634000", "totalNonCurrentLiabilities": "2784398000", "cashAndShortTermInvestments": "265420000", "commonStockSharesOutstanding": "115883000", "intangibleAssetsExcludingGoodwill": "176755000", "cashAndCashEquivalentsAtCarryingValue": "265420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12672000", "profitLoss": "None", "dividendPayout": "4913000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "10575000", "operatingCashflow": "43402000", "capitalExpenditures": "27392000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19365000", "cashflowFromInvestment": "-26904000", "stockBasedCompensation": "3336000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4913000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34887000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 1992109000, "cost_of_revenue": 1900093000, "gross_profit": 92016000, "ebit": 18504000, "ebitda": 52493000, "pretax_income": -5293000, "tax_provision": -2995000, "net_income": -2298000, "net_income_to_common": -2298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 261758000, "total_current_assets": 722208000, "total_assets": 3620658000, "short_term_debt": 96039000, "long_term_debt": 868055000, "total_debt": 964094000, "total_liabilities": 3243792000, "total_equity": 376866000, "shares_outstanding": 115771000, "goodwill_and_intangibles": 482328000 }, "cash_flow": { "operating_cash_flow": 22728000, "capital_expenditure": 36133000, "free_cash_flow": 58861000, "dividends_paid": 4918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19113, "ticker_id": 4843, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18504000", "ebitda": "52493000", "netIncome": "-2298000", "grossProfit": "92016000", "depreciation": "None", "totalRevenue": "1992109000", "costOfRevenue": "1900093000", "interestIncome": "4129000", "incomeBeforeTax": "-5293000", "interestExpense": "23842000", "operatingIncome": "14375000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2995000", "reportedCurrency": "USD", "netInterestIncome": "-19713000", "nonInterestIncome": "None", "operatingExpenses": "77641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1900093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33989000", "sellingGeneralAndAdministrative": "39690000", "netIncomeFromContinuingOperations": "-2298000" }, "balance": { "goodwill": "299973000", "inventory": "231225000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620658000", "longTermDebt": "868055000", "shortTermDebt": "96039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "182355000", "reportedCurrency": "USD", "retainedEarnings": "97177000", "totalLiabilities": "3243792000", "otherCurrentAssets": "81656000", "totalCurrentAssets": "722208000", "currentLongTermDebt": "12944000", "longTermInvestments": "3009000", "shortTermInvestments": "5330000", "currentNetReceivables": "142239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2898450000", "currentAccountsPayable": "190212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583438000", "totalShareholderEquity": "376866000", "capitalLeaseObligations": "1702439000", "otherCurrentLiabilities": "105192000", "totalCurrentLiabilities": "445490000", "otherNonCurrentLiabilities": "190750000", "totalNonCurrentLiabilities": "2798302000", "cashAndShortTermInvestments": "261758000", "commonStockSharesOutstanding": "115771000", "intangibleAssetsExcludingGoodwill": "182355000", "cashAndCashEquivalentsAtCarryingValue": "261758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2298000", "profitLoss": "None", "dividendPayout": "4918000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5262000", "operatingCashflow": "22728000", "capitalExpenditures": "36133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15426000", "cashflowFromInvestment": "-33923000", "stockBasedCompensation": "4077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1992109000, "cost_of_revenue": 1900093000, "gross_profit": 92016000, "research_and_development": null, "selling_general_admin": 39690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18504000, "depreciation_amortisation": 33989000, "ebitda": 52493000, "interest_expense": 23842000, "interest_income": null, "other_non_operating": null, "pretax_income": -5293000, "tax_provision": -2995000, "effective_tax_rate": null, "net_income": -2298000, "net_income_continuing_ops": -2298000, "net_income_to_common": -2298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 261758000, "short_term_investments": 5330000, "net_receivables": 142239000, "inventory": 231225000, "other_current_assets": null, "total_current_assets": 722208000, "net_ppe": null, "goodwill": 299973000, "intangible_assets": 182355000, "goodwill_and_intangibles": 482328000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2898450000, "total_assets": 3620658000, "short_term_debt": 96039000, "accounts_payable": 190212000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445490000, "long_term_debt": 868055000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2798302000, "total_liabilities": 3243792000, "total_debt": 964094000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 97177000, "total_equity": 376866000, "shares_outstanding": 115771000, "operating_cash_flow": 22728000, "stock_based_compensation": 4077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33923000, "dividends_paid": 4918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15426000, "free_cash_flow": 58861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18504000", "ebitda": "52493000", "netIncome": "-2298000", "grossProfit": "92016000", "depreciation": "None", "totalRevenue": "1992109000", "costOfRevenue": "1900093000", "interestIncome": "4129000", "incomeBeforeTax": "-5293000", "interestExpense": "23842000", "operatingIncome": "14375000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2995000", "reportedCurrency": "USD", "netInterestIncome": "-19713000", "nonInterestIncome": "None", "operatingExpenses": "77641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1900093000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33989000", "sellingGeneralAndAdministrative": "39690000", "netIncomeFromContinuingOperations": "-2298000" }, "balance": { "goodwill": "299973000", "inventory": "231225000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620658000", "longTermDebt": "868055000", "shortTermDebt": "96039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "182355000", "reportedCurrency": "USD", "retainedEarnings": "97177000", "totalLiabilities": "3243792000", "otherCurrentAssets": "81656000", "totalCurrentAssets": "722208000", "currentLongTermDebt": "12944000", "longTermInvestments": "3009000", "shortTermInvestments": "5330000", "currentNetReceivables": "142239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2898450000", "currentAccountsPayable": "190212000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2583438000", "totalShareholderEquity": "376866000", "capitalLeaseObligations": "1702439000", "otherCurrentLiabilities": "105192000", "totalCurrentLiabilities": "445490000", "otherNonCurrentLiabilities": "190750000", "totalNonCurrentLiabilities": "2798302000", "cashAndShortTermInvestments": "261758000", "commonStockSharesOutstanding": "115771000", "intangibleAssetsExcludingGoodwill": "182355000", "cashAndCashEquivalentsAtCarryingValue": "261758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2298000", "profitLoss": "None", "dividendPayout": "4918000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5262000", "operatingCashflow": "22728000", "capitalExpenditures": "36133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15426000", "cashflowFromInvestment": "-33923000", "stockBasedCompensation": "4077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33989000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2279236000, "cost_of_revenue": 2164740000, "gross_profit": 114496000, "ebit": 44704000, "ebitda": 77836000, "pretax_income": 17974000, "tax_provision": 8300000, "net_income": 9674000, "net_income_to_common": 9674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291697000, "total_current_assets": 779948000, "total_assets": 3688301000, "short_term_debt": 96667000, "long_term_debt": 869323000, "total_debt": 965990000, "total_liabilities": 3308296000, "total_equity": 380005000, "shares_outstanding": 117888000, "goodwill_and_intangibles": 488031000 }, "cash_flow": { "operating_cash_flow": 109156000, "capital_expenditure": 29269000, "free_cash_flow": 138425000, "dividends_paid": 4919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19115, "ticker_id": 4843, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44704000", "ebitda": "77836000", "netIncome": "9674000", "grossProfit": "114496000", "depreciation": "None", "totalRevenue": "2279236000", "costOfRevenue": "2164740000", "interestIncome": "3135000", "incomeBeforeTax": "17974000", "interestExpense": "26759000", "operatingIncome": "41569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-23624000", "nonInterestIncome": "None", "operatingExpenses": "72927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2164740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33132000", "sellingGeneralAndAdministrative": "38636000", "netIncomeFromContinuingOperations": "9674000" }, "balance": { "goodwill": "300032000", "inventory": "236487000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3688301000", "longTermDebt": "869323000", "shortTermDebt": "96667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "187999000", "reportedCurrency": "USD", "retainedEarnings": "104393000", "totalLiabilities": "3308296000", "otherCurrentAssets": "128742000", "totalCurrentAssets": "779948000", "currentLongTermDebt": "15372000", "longTermInvestments": "2964000", "shortTermInvestments": "5132000", "currentNetReceivables": "117890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908353000", "currentAccountsPayable": "209102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602204000", "totalShareholderEquity": "380005000", "capitalLeaseObligations": "1717509000", "otherCurrentLiabilities": "173578000", "totalCurrentLiabilities": "479347000", "otherNonCurrentLiabilities": "236081000", "totalNonCurrentLiabilities": "2828949000", "cashAndShortTermInvestments": "291697000", "commonStockSharesOutstanding": "117888000", "intangibleAssetsExcludingGoodwill": "187999000", "cashAndCashEquivalentsAtCarryingValue": "291697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9674000", "profitLoss": "None", "dividendPayout": "4919000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "14655000", "operatingCashflow": "109156000", "capitalExpenditures": "29269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12907000", "cashflowFromInvestment": "-28288000", "stockBasedCompensation": "4830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33132000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2279236000, "cost_of_revenue": 2164740000, "gross_profit": 114496000, "research_and_development": null, "selling_general_admin": 38636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44704000, "depreciation_amortisation": 33132000, "ebitda": 77836000, "interest_expense": 26759000, "interest_income": null, "other_non_operating": null, "pretax_income": 17974000, "tax_provision": 8300000, "effective_tax_rate": null, "net_income": 9674000, "net_income_continuing_ops": 9674000, "net_income_to_common": 9674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 291697000, "short_term_investments": 5132000, "net_receivables": 117890000, "inventory": 236487000, "other_current_assets": null, "total_current_assets": 779948000, "net_ppe": null, "goodwill": 300032000, "intangible_assets": 187999000, "goodwill_and_intangibles": 488031000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2908353000, "total_assets": 3688301000, "short_term_debt": 96667000, "accounts_payable": 209102000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479347000, "long_term_debt": 869323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2828949000, "total_liabilities": 3308296000, "total_debt": 965990000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 104393000, "total_equity": 380005000, "shares_outstanding": 117888000, "operating_cash_flow": 109156000, "stock_based_compensation": 4830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29269000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28288000, "dividends_paid": 4919000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12907000, "free_cash_flow": 138425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44704000", "ebitda": "77836000", "netIncome": "9674000", "grossProfit": "114496000", "depreciation": "None", "totalRevenue": "2279236000", "costOfRevenue": "2164740000", "interestIncome": "3135000", "incomeBeforeTax": "17974000", "interestExpense": "26759000", "operatingIncome": "41569000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8300000", "reportedCurrency": "USD", "netInterestIncome": "-23624000", "nonInterestIncome": "None", "operatingExpenses": "72927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2164740000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33132000", "sellingGeneralAndAdministrative": "38636000", "netIncomeFromContinuingOperations": "9674000" }, "balance": { "goodwill": "300032000", "inventory": "236487000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3688301000", "longTermDebt": "869323000", "shortTermDebt": "96667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "187999000", "reportedCurrency": "USD", "retainedEarnings": "104393000", "totalLiabilities": "3308296000", "otherCurrentAssets": "128742000", "totalCurrentAssets": "779948000", "currentLongTermDebt": "15372000", "longTermInvestments": "2964000", "shortTermInvestments": "5132000", "currentNetReceivables": "117890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2908353000", "currentAccountsPayable": "209102000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2602204000", "totalShareholderEquity": "380005000", "capitalLeaseObligations": "1717509000", "otherCurrentLiabilities": "173578000", "totalCurrentLiabilities": "479347000", "otherNonCurrentLiabilities": "236081000", "totalNonCurrentLiabilities": "2828949000", "cashAndShortTermInvestments": "291697000", "commonStockSharesOutstanding": "117888000", "intangibleAssetsExcludingGoodwill": "187999000", "cashAndCashEquivalentsAtCarryingValue": "291697000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9674000", "profitLoss": "None", "dividendPayout": "4919000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "14655000", "operatingCashflow": "109156000", "capitalExpenditures": "29269000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12907000", "cashflowFromInvestment": "-28288000", "stockBasedCompensation": "4830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4919000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33132000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2388163000, "cost_of_revenue": 2268941000, "gross_profit": 119222000, "ebit": 46332000, "ebitda": 79909000, "pretax_income": 21609000, "tax_provision": 7546000, "net_income": 14063000, "net_income_to_common": 14063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231647000, "total_current_assets": 769764000, "total_assets": 3699869000, "short_term_debt": 97765000, "long_term_debt": 871678000, "total_debt": 969443000, "total_liabilities": 3326768000, "total_equity": 373101000, "shares_outstanding": 116880000, "goodwill_and_intangibles": 494123000 }, "cash_flow": { "operating_cash_flow": 77219000, "capital_expenditure": 19284000, "free_cash_flow": 96503000, "dividends_paid": 4918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19116, "ticker_id": 4843, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46332000", "ebitda": "79909000", "netIncome": "14063000", "grossProfit": "119222000", "depreciation": "None", "totalRevenue": "2388163000", "costOfRevenue": "2268941000", "interestIncome": "3384000", "incomeBeforeTax": "21609000", "interestExpense": "24751000", "operatingIncome": "42948000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7546000", "reportedCurrency": "USD", "netInterestIncome": "-21367000", "nonInterestIncome": "None", "operatingExpenses": "76274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2268941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33577000", "sellingGeneralAndAdministrative": "42436000", "netIncomeFromContinuingOperations": "14063000" }, "balance": { "goodwill": "299972000", "inventory": "251142000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3699869000", "longTermDebt": "871678000", "shortTermDebt": "97765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "194151000", "reportedCurrency": "USD", "retainedEarnings": "99638000", "totalLiabilities": "3326768000", "otherCurrentAssets": "126537000", "totalCurrentAssets": "769764000", "currentLongTermDebt": "18184000", "longTermInvestments": "2935000", "shortTermInvestments": "4860000", "currentNetReceivables": "155578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2930105000", "currentAccountsPayable": "239169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2615441000", "totalShareholderEquity": "373101000", "capitalLeaseObligations": "1725579000", "otherCurrentLiabilities": "151434000", "totalCurrentLiabilities": "488368000", "otherNonCurrentLiabilities": "233852000", "totalNonCurrentLiabilities": "2838400000", "cashAndShortTermInvestments": "231647000", "commonStockSharesOutstanding": "116880000", "intangibleAssetsExcludingGoodwill": "194151000", "cashAndCashEquivalentsAtCarryingValue": "231647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14063000", "profitLoss": "None", "dividendPayout": "4918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2584000", "operatingCashflow": "77219000", "capitalExpenditures": "19284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7403000", "cashflowFromInvestment": "-24472000", "stockBasedCompensation": "2784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33577000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2388163000, "cost_of_revenue": 2268941000, "gross_profit": 119222000, "research_and_development": null, "selling_general_admin": 42436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46332000, "depreciation_amortisation": 33577000, "ebitda": 79909000, "interest_expense": 24751000, "interest_income": null, "other_non_operating": null, "pretax_income": 21609000, "tax_provision": 7546000, "effective_tax_rate": null, "net_income": 14063000, "net_income_continuing_ops": 14063000, "net_income_to_common": 14063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231647000, "short_term_investments": 4860000, "net_receivables": 155578000, "inventory": 251142000, "other_current_assets": null, "total_current_assets": 769764000, "net_ppe": null, "goodwill": 299972000, "intangible_assets": 194151000, "goodwill_and_intangibles": 494123000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2930105000, "total_assets": 3699869000, "short_term_debt": 97765000, "accounts_payable": 239169000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 488368000, "long_term_debt": 871678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2838400000, "total_liabilities": 3326768000, "total_debt": 969443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99638000, "total_equity": 373101000, "shares_outstanding": 116880000, "operating_cash_flow": 77219000, "stock_based_compensation": 2784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19284000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24472000, "dividends_paid": 4918000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7403000, "free_cash_flow": 96503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46332000", "ebitda": "79909000", "netIncome": "14063000", "grossProfit": "119222000", "depreciation": "None", "totalRevenue": "2388163000", "costOfRevenue": "2268941000", "interestIncome": "3384000", "incomeBeforeTax": "21609000", "interestExpense": "24751000", "operatingIncome": "42948000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7546000", "reportedCurrency": "USD", "netInterestIncome": "-21367000", "nonInterestIncome": "None", "operatingExpenses": "76274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2268941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33577000", "sellingGeneralAndAdministrative": "42436000", "netIncomeFromContinuingOperations": "14063000" }, "balance": { "goodwill": "299972000", "inventory": "251142000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3699869000", "longTermDebt": "871678000", "shortTermDebt": "97765000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "194151000", "reportedCurrency": "USD", "retainedEarnings": "99638000", "totalLiabilities": "3326768000", "otherCurrentAssets": "126537000", "totalCurrentAssets": "769764000", "currentLongTermDebt": "18184000", "longTermInvestments": "2935000", "shortTermInvestments": "4860000", "currentNetReceivables": "155578000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2930105000", "currentAccountsPayable": "239169000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2615441000", "totalShareholderEquity": "373101000", "capitalLeaseObligations": "1725579000", "otherCurrentLiabilities": "151434000", "totalCurrentLiabilities": "488368000", "otherNonCurrentLiabilities": "233852000", "totalNonCurrentLiabilities": "2838400000", "cashAndShortTermInvestments": "231647000", "commonStockSharesOutstanding": "116880000", "intangibleAssetsExcludingGoodwill": "194151000", "cashAndCashEquivalentsAtCarryingValue": "231647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14063000", "profitLoss": "None", "dividendPayout": "4918000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2584000", "operatingCashflow": "77219000", "capitalExpenditures": "19284000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7403000", "cashflowFromInvestment": "-24472000", "stockBasedCompensation": "2784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4918000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33577000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2072454000, "cost_of_revenue": 2000970000, "gross_profit": 71484000, "ebit": 17148000, "ebitda": 48864000, "pretax_income": -7301000, "tax_provision": -6707000, "net_income": -594000, "net_income_to_common": -594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184480000, "total_current_assets": 735563000, "total_assets": 3620883000, "short_term_debt": 95092000, "long_term_debt": 867661000, "total_debt": 962753000, "total_liabilities": 3259643000, "total_equity": 361240000, "shares_outstanding": 117275000, "goodwill_and_intangibles": 499589000 }, "cash_flow": { "operating_cash_flow": 12755000, "capital_expenditure": 29228000, "free_cash_flow": 41983000, "dividends_paid": 5010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19117, "ticker_id": 4843, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17148000", "ebitda": "48864000", "netIncome": "-594000", "grossProfit": "71484000", "depreciation": "None", "totalRevenue": "2072454000", "costOfRevenue": "2000970000", "interestIncome": "22014000", "incomeBeforeTax": "-7301000", "interestExpense": "24471000", "operatingIncome": "-4866000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6707000", "reportedCurrency": "USD", "netInterestIncome": "-2457000", "nonInterestIncome": "None", "operatingExpenses": "76350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31716000", "sellingGeneralAndAdministrative": "42158000", "netIncomeFromContinuingOperations": "-594000" }, "balance": { "goodwill": "292173000", "inventory": "250405000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620883000", "longTermDebt": "867661000", "shortTermDebt": "95092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "207416000", "reportedCurrency": "USD", "retainedEarnings": "90493000", "totalLiabilities": "3259643000", "otherCurrentAssets": "137378000", "totalCurrentAssets": "735563000", "currentLongTermDebt": "17297000", "longTermInvestments": "2907000", "shortTermInvestments": "4588000", "currentNetReceivables": "158712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885320000", "currentAccountsPayable": "233960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2553229000", "totalShareholderEquity": "361240000", "capitalLeaseObligations": "1668271000", "otherCurrentLiabilities": "150569000", "totalCurrentLiabilities": "479621000", "otherNonCurrentLiabilities": "236822000", "totalNonCurrentLiabilities": "2780022000", "cashAndShortTermInvestments": "184480000", "commonStockSharesOutstanding": "117275000", "intangibleAssetsExcludingGoodwill": "207416000", "cashAndCashEquivalentsAtCarryingValue": "184480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-594000", "profitLoss": "None", "dividendPayout": "5010000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "188000", "operatingCashflow": "12755000", "capitalExpenditures": "29228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20268000", "cashflowFromInvestment": "-28175000", "stockBasedCompensation": "648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2072454000, "cost_of_revenue": 2000970000, "gross_profit": 71484000, "research_and_development": null, "selling_general_admin": 42158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17148000, "depreciation_amortisation": 31716000, "ebitda": 48864000, "interest_expense": 24471000, "interest_income": null, "other_non_operating": null, "pretax_income": -7301000, "tax_provision": -6707000, "effective_tax_rate": null, "net_income": -594000, "net_income_continuing_ops": -594000, "net_income_to_common": -594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184480000, "short_term_investments": 4588000, "net_receivables": 158712000, "inventory": 250405000, "other_current_assets": null, "total_current_assets": 735563000, "net_ppe": null, "goodwill": 292173000, "intangible_assets": 207416000, "goodwill_and_intangibles": 499589000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2885320000, "total_assets": 3620883000, "short_term_debt": 95092000, "accounts_payable": 233960000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 479621000, "long_term_debt": 867661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2780022000, "total_liabilities": 3259643000, "total_debt": 962753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 90493000, "total_equity": 361240000, "shares_outstanding": 117275000, "operating_cash_flow": 12755000, "stock_based_compensation": 648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28175000, "dividends_paid": 5010000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20268000, "free_cash_flow": 41983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17148000", "ebitda": "48864000", "netIncome": "-594000", "grossProfit": "71484000", "depreciation": "None", "totalRevenue": "2072454000", "costOfRevenue": "2000970000", "interestIncome": "22014000", "incomeBeforeTax": "-7301000", "interestExpense": "24471000", "operatingIncome": "-4866000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6707000", "reportedCurrency": "USD", "netInterestIncome": "-2457000", "nonInterestIncome": "None", "operatingExpenses": "76350000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2000970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31716000", "sellingGeneralAndAdministrative": "42158000", "netIncomeFromContinuingOperations": "-594000" }, "balance": { "goodwill": "292173000", "inventory": "250405000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3620883000", "longTermDebt": "867661000", "shortTermDebt": "95092000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "207416000", "reportedCurrency": "USD", "retainedEarnings": "90493000", "totalLiabilities": "3259643000", "otherCurrentAssets": "137378000", "totalCurrentAssets": "735563000", "currentLongTermDebt": "17297000", "longTermInvestments": "2907000", "shortTermInvestments": "4588000", "currentNetReceivables": "158712000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2885320000", "currentAccountsPayable": "233960000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2553229000", "totalShareholderEquity": "361240000", "capitalLeaseObligations": "1668271000", "otherCurrentLiabilities": "150569000", "totalCurrentLiabilities": "479621000", "otherNonCurrentLiabilities": "236822000", "totalNonCurrentLiabilities": "2780022000", "cashAndShortTermInvestments": "184480000", "commonStockSharesOutstanding": "117275000", "intangibleAssetsExcludingGoodwill": "207416000", "cashAndCashEquivalentsAtCarryingValue": "184480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-594000", "profitLoss": "None", "dividendPayout": "5010000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "188000", "operatingCashflow": "12755000", "capitalExpenditures": "29228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20268000", "cashflowFromInvestment": "-28175000", "stockBasedCompensation": "648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5010000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31921000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31716000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2233160000, "cost_of_revenue": 1913184000, "gross_profit": 319976000, "ebit": 20038000, "ebitda": 53395000, "pretax_income": 2443000, "tax_provision": 1317000, "net_income": 1078000, "net_income_to_common": 1078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218120000, "total_current_assets": 749113000, "total_assets": 3650364000, "short_term_debt": 93031000, "long_term_debt": 828647000, "total_debt": 921678000, "total_liabilities": 3274247000, "total_equity": 376101000, "shares_outstanding": 116638000, "goodwill_and_intangibles": 506725000 }, "cash_flow": { "operating_cash_flow": 57287000, "capital_expenditure": 35561000, "free_cash_flow": 92848000, "dividends_paid": 4946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19118, "ticker_id": 4843, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20038000", "ebitda": "53395000", "netIncome": "1078000", "grossProfit": "319976000", "depreciation": "None", "totalRevenue": "2233160000", "costOfRevenue": "1913184000", "interestIncome": "1376000", "incomeBeforeTax": "2443000", "interestExpense": "24278000", "operatingIncome": "25307000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1317000", "reportedCurrency": "USD", "netInterestIncome": "-22902000", "nonInterestIncome": "None", "operatingExpenses": "294669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1913184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33357000", "sellingGeneralAndAdministrative": "37570000", "netIncomeFromContinuingOperations": "1126000" }, "balance": { "goodwill": "292173000", "inventory": "250593000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3650364000", "longTermDebt": "828647000", "shortTermDebt": "93031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "214552000", "reportedCurrency": "USD", "retainedEarnings": "96097000", "totalLiabilities": "3274247000", "otherCurrentAssets": "76234000", "totalCurrentAssets": "749113000", "currentLongTermDebt": "16792000", "longTermInvestments": "2885000", "shortTermInvestments": "3892000", "currentNetReceivables": "200274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901251000", "currentAccountsPayable": "213657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2529742000", "totalShareholderEquity": "376101000", "capitalLeaseObligations": "1684303000", "otherCurrentLiabilities": "126010000", "totalCurrentLiabilities": "486224000", "otherNonCurrentLiabilities": "193594000", "totalNonCurrentLiabilities": "2788023000", "cashAndShortTermInvestments": "218120000", "commonStockSharesOutstanding": "116638000", "intangibleAssetsExcludingGoodwill": "214552000", "cashAndCashEquivalentsAtCarryingValue": "218120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126000", "profitLoss": "None", "dividendPayout": "4946000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15373000", "operatingCashflow": "57287000", "capitalExpenditures": "35561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3036000", "cashflowFromInvestment": "-33376000", "stockBasedCompensation": "1777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2233160000, "cost_of_revenue": 1913184000, "gross_profit": 319976000, "research_and_development": null, "selling_general_admin": 37570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20038000, "depreciation_amortisation": 33357000, "ebitda": 53395000, "interest_expense": 24278000, "interest_income": null, "other_non_operating": null, "pretax_income": 2443000, "tax_provision": 1317000, "effective_tax_rate": null, "net_income": 1078000, "net_income_continuing_ops": 1126000, "net_income_to_common": 1078000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218120000, "short_term_investments": 3892000, "net_receivables": 200274000, "inventory": 250593000, "other_current_assets": null, "total_current_assets": 749113000, "net_ppe": null, "goodwill": 292173000, "intangible_assets": 214552000, "goodwill_and_intangibles": 506725000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2901251000, "total_assets": 3650364000, "short_term_debt": 93031000, "accounts_payable": 213657000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486224000, "long_term_debt": 828647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2788023000, "total_liabilities": 3274247000, "total_debt": 921678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96097000, "total_equity": 376101000, "shares_outstanding": 116638000, "operating_cash_flow": 57287000, "stock_based_compensation": 1777000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35561000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33376000, "dividends_paid": 4946000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3036000, "free_cash_flow": 92848000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20038000", "ebitda": "53395000", "netIncome": "1078000", "grossProfit": "319976000", "depreciation": "None", "totalRevenue": "2233160000", "costOfRevenue": "1913184000", "interestIncome": "1376000", "incomeBeforeTax": "2443000", "interestExpense": "24278000", "operatingIncome": "25307000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1317000", "reportedCurrency": "USD", "netInterestIncome": "-22902000", "nonInterestIncome": "None", "operatingExpenses": "294669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1913184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33357000", "sellingGeneralAndAdministrative": "37570000", "netIncomeFromContinuingOperations": "1126000" }, "balance": { "goodwill": "292173000", "inventory": "250593000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3650364000", "longTermDebt": "828647000", "shortTermDebt": "93031000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "214552000", "reportedCurrency": "USD", "retainedEarnings": "96097000", "totalLiabilities": "3274247000", "otherCurrentAssets": "76234000", "totalCurrentAssets": "749113000", "currentLongTermDebt": "16792000", "longTermInvestments": "2885000", "shortTermInvestments": "3892000", "currentNetReceivables": "200274000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2901251000", "currentAccountsPayable": "213657000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2529742000", "totalShareholderEquity": "376101000", "capitalLeaseObligations": "1684303000", "otherCurrentLiabilities": "126010000", "totalCurrentLiabilities": "486224000", "otherNonCurrentLiabilities": "193594000", "totalNonCurrentLiabilities": "2788023000", "cashAndShortTermInvestments": "218120000", "commonStockSharesOutstanding": "116638000", "intangibleAssetsExcludingGoodwill": "214552000", "cashAndCashEquivalentsAtCarryingValue": "218120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1126000", "profitLoss": "None", "dividendPayout": "4946000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "15373000", "operatingCashflow": "57287000", "capitalExpenditures": "35561000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3036000", "cashflowFromInvestment": "-33376000", "stockBasedCompensation": "1777000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4946000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32648000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2622054000, "cost_of_revenue": 2496266000, "gross_profit": 125788000, "ebit": 53445000, "ebitda": 87158000, "pretax_income": 29495000, "tax_provision": 7993000, "net_income": 21440000, "net_income_to_common": 21440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204237000, "total_current_assets": 786240000, "total_assets": 3719784000, "short_term_debt": 90593000, "long_term_debt": 812166000, "total_debt": 902759000, "total_liabilities": 3332984000, "total_equity": 386813000, "shares_outstanding": 120292000, "goodwill_and_intangibles": 491068000 }, "cash_flow": { "operating_cash_flow": 32821000, "capital_expenditure": 25575000, "free_cash_flow": 58396000, "dividends_paid": 5008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19120, "ticker_id": 4843, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53445000", "ebitda": "87158000", "netIncome": "21440000", "grossProfit": "125788000", "depreciation": "None", "totalRevenue": "2622054000", "costOfRevenue": "2496266000", "interestIncome": "9371000", "incomeBeforeTax": "29495000", "interestExpense": "23950000", "operatingIncome": "44074000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7993000", "reportedCurrency": "USD", "netInterestIncome": "-14579000", "nonInterestIncome": "None", "operatingExpenses": "81714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2496266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33713000", "sellingGeneralAndAdministrative": "44116000", "netIncomeFromContinuingOperations": "21488000" }, "balance": { "goodwill": "278261000", "inventory": "266061000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3719784000", "longTermDebt": "812166000", "shortTermDebt": "90593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212807000", "reportedCurrency": "USD", "retainedEarnings": "99965000", "totalLiabilities": "3332984000", "otherCurrentAssets": "133038000", "totalCurrentAssets": "786240000", "currentLongTermDebt": "15947000", "longTermInvestments": "2847000", "shortTermInvestments": "3375000", "currentNetReceivables": "179529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2933544000", "currentAccountsPayable": "249406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2545792000", "totalShareholderEquity": "386813000", "capitalLeaseObligations": "1717679000", "otherCurrentLiabilities": "187943000", "totalCurrentLiabilities": "527942000", "otherNonCurrentLiabilities": "269401000", "totalNonCurrentLiabilities": "2805042000", "cashAndShortTermInvestments": "204237000", "commonStockSharesOutstanding": "120292000", "intangibleAssetsExcludingGoodwill": "212807000", "cashAndCashEquivalentsAtCarryingValue": "204237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21488000", "profitLoss": "None", "dividendPayout": "5008000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9178000", "operatingCashflow": "32821000", "capitalExpenditures": "25575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19375000", "cashflowFromInvestment": "-28222000", "stockBasedCompensation": "4614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33713000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2622054000, "cost_of_revenue": 2496266000, "gross_profit": 125788000, "research_and_development": null, "selling_general_admin": 44116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53445000, "depreciation_amortisation": 33713000, "ebitda": 87158000, "interest_expense": 23950000, "interest_income": null, "other_non_operating": null, "pretax_income": 29495000, "tax_provision": 7993000, "effective_tax_rate": null, "net_income": 21440000, "net_income_continuing_ops": 21488000, "net_income_to_common": 21440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204237000, "short_term_investments": 3375000, "net_receivables": 179529000, "inventory": 266061000, "other_current_assets": null, "total_current_assets": 786240000, "net_ppe": null, "goodwill": 278261000, "intangible_assets": 212807000, "goodwill_and_intangibles": 491068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2933544000, "total_assets": 3719784000, "short_term_debt": 90593000, "accounts_payable": 249406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527942000, "long_term_debt": 812166000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2805042000, "total_liabilities": 3332984000, "total_debt": 902759000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 99965000, "total_equity": 386813000, "shares_outstanding": 120292000, "operating_cash_flow": 32821000, "stock_based_compensation": 4614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25575000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28222000, "dividends_paid": 5008000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19375000, "free_cash_flow": 58396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53445000", "ebitda": "87158000", "netIncome": "21440000", "grossProfit": "125788000", "depreciation": "None", "totalRevenue": "2622054000", "costOfRevenue": "2496266000", "interestIncome": "9371000", "incomeBeforeTax": "29495000", "interestExpense": "23950000", "operatingIncome": "44074000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7993000", "reportedCurrency": "USD", "netInterestIncome": "-14579000", "nonInterestIncome": "None", "operatingExpenses": "81714000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2496266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33713000", "sellingGeneralAndAdministrative": "44116000", "netIncomeFromContinuingOperations": "21488000" }, "balance": { "goodwill": "278261000", "inventory": "266061000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3719784000", "longTermDebt": "812166000", "shortTermDebt": "90593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "212807000", "reportedCurrency": "USD", "retainedEarnings": "99965000", "totalLiabilities": "3332984000", "otherCurrentAssets": "133038000", "totalCurrentAssets": "786240000", "currentLongTermDebt": "15947000", "longTermInvestments": "2847000", "shortTermInvestments": "3375000", "currentNetReceivables": "179529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2933544000", "currentAccountsPayable": "249406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2545792000", "totalShareholderEquity": "386813000", "capitalLeaseObligations": "1717679000", "otherCurrentLiabilities": "187943000", "totalCurrentLiabilities": "527942000", "otherNonCurrentLiabilities": "269401000", "totalNonCurrentLiabilities": "2805042000", "cashAndShortTermInvestments": "204237000", "commonStockSharesOutstanding": "120292000", "intangibleAssetsExcludingGoodwill": "212807000", "cashAndCashEquivalentsAtCarryingValue": "204237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21488000", "profitLoss": "None", "dividendPayout": "5008000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-9178000", "operatingCashflow": "32821000", "capitalExpenditures": "25575000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19375000", "cashflowFromInvestment": "-28222000", "stockBasedCompensation": "4614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5008000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11636000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33713000", "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": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "income_statement": { "revenue": 2469141000, "cost_of_revenue": 2131006000, "gross_profit": 338135000, "ebit": 42108000, "ebitda": 74945000, "pretax_income": 19493000, "tax_provision": 5014000, "net_income": 14431000, "net_income_to_common": 14431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 220142000, "total_current_assets": 731811000, "total_assets": 3671457000, "short_term_debt": 82096000, "long_term_debt": 810302000, "total_debt": 892398000, "total_liabilities": 3293941000, "total_equity": 377477000, "shares_outstanding": 121280000, "goodwill_and_intangibles": 497393000 }, "cash_flow": { "operating_cash_flow": 30103000, "capital_expenditure": 26693000, "free_cash_flow": 56796000, "dividends_paid": 5041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 19121, "ticker_id": 4843, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:32:24.473178+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42108000", "ebitda": "74945000", "netIncome": "14431000", "grossProfit": "338135000", "depreciation": "None", "totalRevenue": "2469141000", "costOfRevenue": "2131006000", "interestIncome": "2428000", "incomeBeforeTax": "19493000", "interestExpense": "22588000", "operatingIncome": "39680000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5014000", "reportedCurrency": "USD", "netInterestIncome": "-20160000", "nonInterestIncome": "None", "operatingExpenses": "298455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2131006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32837000", "sellingGeneralAndAdministrative": "42660000", "netIncomeFromContinuingOperations": "14479000" }, "balance": { "goodwill": "277795000", "inventory": "256116000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3671457000", "longTermDebt": "810302000", "shortTermDebt": "82096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "219598000", "reportedCurrency": "USD", "retainedEarnings": "83533000", "totalLiabilities": "3293941000", "otherCurrentAssets": "116571000", "totalCurrentAssets": "731811000", "currentLongTermDebt": "13369000", "longTermInvestments": "2861000", "shortTermInvestments": "3319000", "currentNetReceivables": "135663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2939646000", "currentAccountsPayable": "233459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2341820000", "shortLongTermDebtTotal": "2539005000", "totalShareholderEquity": "377477000", "capitalLeaseObligations": "1715334000", "otherCurrentLiabilities": "166056000", "totalCurrentLiabilities": "481611000", "otherNonCurrentLiabilities": "275584000", "totalNonCurrentLiabilities": "2812330000", "cashAndShortTermInvestments": "220142000", "commonStockSharesOutstanding": "121280000", "intangibleAssetsExcludingGoodwill": "219598000", "cashAndCashEquivalentsAtCarryingValue": "220142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14479000", "profitLoss": "None", "dividendPayout": "5041000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5363000", "operatingCashflow": "30103000", "capitalExpenditures": "26693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15511000", "cashflowFromInvestment": "-81938000", "stockBasedCompensation": "4555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2469141000, "cost_of_revenue": 2131006000, "gross_profit": 338135000, "research_and_development": null, "selling_general_admin": 42660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42108000, "depreciation_amortisation": 32837000, "ebitda": 74945000, "interest_expense": 22588000, "interest_income": null, "other_non_operating": null, "pretax_income": 19493000, "tax_provision": 5014000, "effective_tax_rate": null, "net_income": 14431000, "net_income_continuing_ops": 14479000, "net_income_to_common": 14431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 220142000, "short_term_investments": 3319000, "net_receivables": 135663000, "inventory": 256116000, "other_current_assets": null, "total_current_assets": 731811000, "net_ppe": null, "goodwill": 277795000, "intangible_assets": 219598000, "goodwill_and_intangibles": 497393000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2939646000, "total_assets": 3671457000, "short_term_debt": 82096000, "accounts_payable": 233459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481611000, "long_term_debt": 810302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2812330000, "total_liabilities": 3293941000, "total_debt": 892398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83533000, "total_equity": 377477000, "shares_outstanding": 121280000, "operating_cash_flow": 30103000, "stock_based_compensation": 4555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81938000, "dividends_paid": 5041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15511000, "free_cash_flow": 56796000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42108000", "ebitda": "74945000", "netIncome": "14431000", "grossProfit": "338135000", "depreciation": "None", "totalRevenue": "2469141000", "costOfRevenue": "2131006000", "interestIncome": "2428000", "incomeBeforeTax": "19493000", "interestExpense": "22588000", "operatingIncome": "39680000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "5014000", "reportedCurrency": "USD", "netInterestIncome": "-20160000", "nonInterestIncome": "None", "operatingExpenses": "298455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2131006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32837000", "sellingGeneralAndAdministrative": "42660000", "netIncomeFromContinuingOperations": "14479000" }, "balance": { "goodwill": "277795000", "inventory": "256116000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "3671457000", "longTermDebt": "810302000", "shortTermDebt": "82096000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "219598000", "reportedCurrency": "USD", "retainedEarnings": "83533000", "totalLiabilities": "3293941000", "otherCurrentAssets": "116571000", "totalCurrentAssets": "731811000", "currentLongTermDebt": "13369000", "longTermInvestments": "2861000", "shortTermInvestments": "3319000", "currentNetReceivables": "135663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2939646000", "currentAccountsPayable": "233459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2341820000", "shortLongTermDebtTotal": "2539005000", "totalShareholderEquity": "377477000", "capitalLeaseObligations": "1715334000", "otherCurrentLiabilities": "166056000", "totalCurrentLiabilities": "481611000", "otherNonCurrentLiabilities": "275584000", "totalNonCurrentLiabilities": "2812330000", "cashAndShortTermInvestments": "220142000", "commonStockSharesOutstanding": "121280000", "intangibleAssetsExcludingGoodwill": "219598000", "cashAndCashEquivalentsAtCarryingValue": "220142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14479000", "profitLoss": "None", "dividendPayout": "5041000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5363000", "operatingCashflow": "30103000", "capitalExpenditures": "26693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15511000", "cashflowFromInvestment": "-81938000", "stockBasedCompensation": "4555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32837000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "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" ] } } }