{ "ticker": { "uuid": "a5fa8d19-f60d-4e33-a016-1ab6bdd11e27", "symbol": "MEOH", "name": "Methanex Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/a5fa8d19-f60d-4e33-a016-1ab6bdd11e27/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5fa8d19-f60d-4e33-a016-1ab6bdd11e27/" }, "ticker_metadata": { "id": 7106, "uuid": "a5fa8d19-f60d-4e33-a016-1ab6bdd11e27", "symbol": "MEOH", "name": "Methanex Corporation", "asset_type": "equity", "market_cap": 4628704000, "stock_exchange_id": 2, "industry": "Chemicals", "sector": "Basic Materials", "description": "Methanex Corporation produces and supplies methanol in North America, Asia Pacific, Europe, and South America. The company is headquartered in Vancouver, Canada.", "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": "a5fa8d19-f60d-4e33-a016-1ab6bdd11e27", "symbol": "MEOH", "name": "Methanex Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/a5fa8d19-f60d-4e33-a016-1ab6bdd11e27/", "api_url": "https://sharemaestro.com/factors/api/tickers/a5fa8d19-f60d-4e33-a016-1ab6bdd11e27/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.73, "quality": 0.16, "momentum": 0.9, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 57.62, "market_cap": 4456614175.16, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1052, "shareholder_yield": 0.0125, "roe": -0.0186, "piotroski_f_score": 4, "momentum_12_1": 0.8496, "volatility_252d": 0.4058 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:09.364155+00:00", "batch_id": "" }, "size": { "price_close": 57.62, "market_cap": 4456614175.16, "market_cap_usd": 4456614175.16, "enterprise_value": 6901038006.16, "shares_outstanding": 77344918, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.8449, "ptbv_ratio": 1.8449, "ps_ratio": 1.2155, "pcf_ratio": 6.7199, "pfcf_ratio": 6.0463, "ev_ebitda": 9.5079, "ev_ebit": 25.9404, "ev_sales": 1.8822, "ev_fcf": 9.3626, "earnings_yield": null, "fcf_yield": 0.1068, "price_to_sales": 1.2155, "price_to_book": 1.8449, "price_to_cashflow": 6.7199, "ebitda_to_ev": 0.1052, "sales_yield": 0.5313 }, "yield": { "dividend_yield": 0.0125, "buyback_yield": 0, "shareholder_yield": 0.0125, "debt_paydown_yield": null, "total_yield": 0.0125 }, "quality": { "gross_margin": 0.2172, "operating_margin": 0.0726, "net_margin": -0.0122, "ebitda_margin": 0.198, "fcf_margin": 0.201, "roe": -0.0186, "roa": -0.0062, "roic": 0.0215, "roc_greenblatt": null, "asset_turnover": 0.507, "cash_conversion": -16.4361, "accruals_ratio": -0.0979, "sbc_to_revenue": 0.02, "piotroski_f_score": 4, "altman_z_score": 1.6573, "earnings_stability_5y": 2.6849, "revenue_stability_5y": 0.1637, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1101, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8716, "net_debt_to_ebitda": 3.3678, "debt_to_assets": 0.3906, "interest_coverage": 1.1862, "current_ratio": 1.9574, "quick_ratio": 1.257, "net_debt": 2444423831, "local_beta": -0.0008, "volatility_252d": 0.4058, "volatility_60d": 0.9631, "max_drawdown_12m": -0.17, "risk_adjusted_momentum": 2.0935 }, "growth": { "revenue_growth_1y": -0.0092, "revenue_growth_3y_cagr": -0.0593, "revenue_growth_5y_cagr": 0.0626, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3911, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.233, "book_value_growth_1y": 0.0839, "revenue_growth": -0.0092, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0427, "price_return_3m": 0.1605, "price_return_6m": 0.525, "price_return_9m": 0.512, "price_return_12m": 0.7707, "price_return_12m_ex1m": 0.8496, "momentum_6m": 0.525, "momentum_12m": 0.7707, "momentum_12_1": 0.8496, "distance_from_52w_high": -0.1165, "distance_from_52w_low": 0.7631, "relative_strength": 0.6127 }, "raw_ttm": { "revenue_ttm": 3666468000, "gross_profit_ttm": 796503000, "ebit_ttm": 266034000, "ebitda_ttm": 725825000, "net_income_ttm": -44845353, "eps_diluted_ttm": -0.5798, "operating_cash_flow_ttm": 663191958, "capital_expenditure_ttm": 73891366, "fcf_ttm": 737083324, "dividends_paid_ttm": 55720942, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224266000, "cash_and_equivalents": 380270536, "total_current_assets": 1501435744, "total_current_liabilities": 767071479, "net_ppe": null, "total_assets": 7232393969, "total_debt": 2824694367, "total_equity": 2415627487, "net_working_capital": 528701096, "book_value_per_share": 31.2319, "retained_earnings": 1630637270, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.2319 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 32, "rank_pcf": 26, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 81, "rank_fcf_margin": 47, "rank_piotroski": 74, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16 }, "composites": { "value_composite": 27, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 79, "yield_composite": 29, "svqf_composite": 58, "vc1_composite": 20, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.3418, "os_score": 0.77, "value_percentile": 0.73, "quality_percentile": 0.16, "momentum_percentile": 0.9, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1948, "ticker_id": 7106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:09.364155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.62, "market_cap": 4456614175.16, "market_cap_usd": 4456614175.16, "enterprise_value": 6901038006.16, "shares_outstanding": 77344918, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.84490953, "ptbv_ratio": 1.84490953, "ps_ratio": 1.21550609, "pcf_ratio": 6.71994604, "pfcf_ratio": 6.04628273, "ev_ebitda": 9.50785383, "ev_ebit": 25.94043621, "ev_sales": 1.88220326, "ev_fcf": 9.36262941, "earnings_yield": null, "fcf_yield": 0.1068076, "dividend_yield": 0.01250298, "buyback_yield": 0, "shareholder_yield": 0.01250298, "debt_paydown_yield": null, "total_yield": 0.01250298, "gross_margin": 0.21723986, "operating_margin": 0.07255866, "net_margin": -0.01223121, "ebitda_margin": 0.197963, "fcf_margin": 0.20103362, "roe": -0.01856468, "roa": -0.00620062, "roic": 0.02148511, "roc_greenblatt": null, "asset_turnover": 0.50695081, "cash_conversion": -16.43611377, "accruals_ratio": -0.09789806, "sbc_to_revenue": 0.01995654, "debt_to_equity": 1.87164894, "net_debt_to_ebitda": 3.36778677, "debt_to_assets": 0.39056146, "interest_coverage": 1.18624312, "current_ratio": 1.95736093, "quick_ratio": 1.25698673, "net_debt": 2444423831, "revenue_growth_1y": -0.00922123, "revenue_growth_3y_cagr": -0.05926378, "revenue_growth_5y_cagr": 0.06255679, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3911076, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2330218, "book_value_growth_1y": 0.08389511, "piotroski_f_score": 4, "altman_z_score": 1.65725904, "earnings_stability_5y": 2.684879, "revenue_stability_5y": 0.163749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04269812, "price_return_3m": 0.16050964, "price_return_6m": 0.52502852, "price_return_9m": 0.51195896, "price_return_12m": 0.7706512, "price_return_12m_ex1m": 0.84962679, "distance_from_52w_high": -0.11652867, "distance_from_52w_low": 0.76311473, "relative_strength": 0.61271014, "local_beta": -0.0008, "volatility_252d": 0.405841, "volatility_60d": 0.963096, "max_drawdown_12m": -0.17003987, "revenue_ttm": 3666468000, "gross_profit_ttm": 796503000, "ebit_ttm": 266034000, "ebitda_ttm": 725825000, "net_income_ttm": -44845353, "eps_diluted_ttm": -0.57980995, "operating_cash_flow_ttm": 663191958, "capital_expenditure_ttm": 73891366, "fcf_ttm": 737083324, "dividends_paid_ttm": 55720942, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224266000, "cash_and_equivalents": 380270536, "total_current_assets": 1501435744, "total_current_liabilities": 767071479, "net_ppe": null, "total_assets": 7232393969, "total_debt": 2824694367, "total_equity": 2415627487, "net_working_capital": 528701096, "book_value_per_share": 31.23188374, "retained_earnings": 1630637270, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.23188374, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 32, "rank_pcf": 26, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 81, "rank_fcf_margin": 47, "rank_piotroski": 74, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 27, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 79, "yield_composite": 29, "svqf_composite": 58, "vc1_composite": 20, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.62, "os": 0.77, "value": 0.73, "quality": 0.16, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0125, "roe": -0.0186, "momentum_12_1": 0.8496, "complete_fields": { "id": 1948, "ticker_id": 7106, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:09.364155+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.62, "market_cap": 4456614175.16, "market_cap_usd": 4456614175.16, "enterprise_value": 6901038006.16, "shares_outstanding": 77344918, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.84490953, "ptbv_ratio": 1.84490953, "ps_ratio": 1.21550609, "pcf_ratio": 6.71994604, "pfcf_ratio": 6.04628273, "ev_ebitda": 9.50785383, "ev_ebit": 25.94043621, "ev_sales": 1.88220326, "ev_fcf": 9.36262941, "earnings_yield": null, "fcf_yield": 0.1068076, "dividend_yield": 0.01250298, "buyback_yield": 0, "shareholder_yield": 0.01250298, "debt_paydown_yield": null, "total_yield": 0.01250298, "gross_margin": 0.21723986, "operating_margin": 0.07255866, "net_margin": -0.01223121, "ebitda_margin": 0.197963, "fcf_margin": 0.20103362, "roe": -0.01856468, "roa": -0.00620062, "roic": 0.02148511, "roc_greenblatt": null, "asset_turnover": 0.50695081, "cash_conversion": -16.43611377, "accruals_ratio": -0.09789806, "sbc_to_revenue": 0.01995654, "debt_to_equity": 1.87164894, "net_debt_to_ebitda": 3.36778677, "debt_to_assets": 0.39056146, "interest_coverage": 1.18624312, "current_ratio": 1.95736093, "quick_ratio": 1.25698673, "net_debt": 2444423831, "revenue_growth_1y": -0.00922123, "revenue_growth_3y_cagr": -0.05926378, "revenue_growth_5y_cagr": 0.06255679, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.3911076, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2330218, "book_value_growth_1y": 0.08389511, "piotroski_f_score": 4, "altman_z_score": 1.65725904, "earnings_stability_5y": 2.684879, "revenue_stability_5y": 0.163749, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04269812, "price_return_3m": 0.16050964, "price_return_6m": 0.52502852, "price_return_9m": 0.51195896, "price_return_12m": 0.7706512, "price_return_12m_ex1m": 0.84962679, "distance_from_52w_high": -0.11652867, "distance_from_52w_low": 0.76311473, "relative_strength": 0.61271014, "local_beta": -0.0008, "volatility_252d": 0.405841, "volatility_60d": 0.963096, "max_drawdown_12m": -0.17003987, "revenue_ttm": 3666468000, "gross_profit_ttm": 796503000, "ebit_ttm": 266034000, "ebitda_ttm": 725825000, "net_income_ttm": -44845353, "eps_diluted_ttm": -0.57980995, "operating_cash_flow_ttm": 663191958, "capital_expenditure_ttm": 73891366, "fcf_ttm": 737083324, "dividends_paid_ttm": 55720942, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 224266000, "cash_and_equivalents": 380270536, "total_current_assets": 1501435744, "total_current_liabilities": 767071479, "net_ppe": null, "total_assets": 7232393969, "total_debt": 2824694367, "total_equity": 2415627487, "net_working_capital": 528701096, "book_value_per_share": 31.23188374, "retained_earnings": 1630637270, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 31.23188374, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 40, "rank_ps": 32, "rank_pcf": 26, "rank_ev_ebitda": 36, "rank_ev_ebit": 79, "rank_earnings_yield": 50, "rank_fcf_yield": 38, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 81, "rank_fcf_margin": 47, "rank_piotroski": 74, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 77, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 16, "value_composite": 27, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 79, "yield_composite": 29, "svqf_composite": 58, "vc1_composite": 20, "vc2_composite": 21, "vc3_composite": 21, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 26, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 3589224000, "cost_of_revenue": 2680135000, "gross_profit": 909089000, "ebit": 422930000, "ebitda": 868941000, "pretax_income": 203239000, "tax_provision": 58445000, "net_income": 79876000, "net_income_to_common": 79876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428050591, "total_current_assets": 1484226006, "total_assets": 7269402658, "short_term_debt": 154209849, "long_term_debt": 2711538000, "total_debt": 2865747849, "total_liabilities": 4547705768, "total_equity": 2438761727, "shares_outstanding": 72608347, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 832287983, "capital_expenditure": 100725928, "free_cash_flow": 933013911, "dividends_paid": 54489456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119155, "ticker_id": 7106, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "422930000", "ebitda": "868941000", "netIncome": "79876000", "grossProfit": "909089000", "depreciation": "None", "totalRevenue": "3589224000", "costOfRevenue": "2680135000", "interestIncome": "25725000", "incomeBeforeTax": "203239000", "interestExpense": "219691000", "operatingIncome": "463078000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58445000", "reportedCurrency": "USD", "netInterestIncome": "-193966000", "nonInterestIncome": "None", "operatingExpenses": "446011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446011000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "144794000" }, "balance": { "goodwill": "None", "inventory": "493764783", "commonStock": "730362426", "currentDebt": "None", "investments": "None", "totalAssets": "7269402658", "longTermDebt": "2711538000", "shortTermDebt": "154209849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1650267285", "totalLiabilities": "4547705768", "otherCurrentAssets": "100243241", "totalCurrentAssets": "1484226006", "currentLongTermDebt": "41362000", "longTermInvestments": "438899000", "shortTermInvestments": "None", "currentNetReceivables": "462167391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785176651", "currentAccountsPayable": "540662281", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3501698814", "totalShareholderEquity": "2438761727", "capitalLeaseObligations": "755183000", "otherCurrentLiabilities": "25551416", "totalCurrentLiabilities": "720423546", "otherNonCurrentLiabilities": "157238000", "totalNonCurrentLiabilities": "3827282221", "cashAndShortTermInvestments": "428050591", "commonStockSharesOutstanding": "72608347", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428050591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81274272", "profitLoss": "None", "dividendPayout": "54489456", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "832287983", "capitalExpenditures": "100725928", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73086404", "cashflowFromInvestment": "-1380121103", "stockBasedCompensation": "-4427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54489456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455661363", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3589224000, "cost_of_revenue": 2680135000, "gross_profit": 909089000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 422930000, "depreciation_amortisation": 446011000, "ebitda": 868941000, "interest_expense": 219691000, "interest_income": null, "other_non_operating": null, "pretax_income": 203239000, "tax_provision": 58445000, "effective_tax_rate": null, "net_income": 79876000, "net_income_continuing_ops": 144794000, "net_income_to_common": 79876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428050591, "short_term_investments": null, "net_receivables": 462167391, "inventory": 493764783, "other_current_assets": null, "total_current_assets": 1484226006, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5785176651, "total_assets": 7269402658, "short_term_debt": 154209849, "accounts_payable": 540662281, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720423546, "long_term_debt": 2711538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3827282221, "total_liabilities": 4547705768, "total_debt": 2865747849, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1650267285, "total_equity": 2438761727, "shares_outstanding": 72608347, "operating_cash_flow": 832287983, "stock_based_compensation": -4427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100725928, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1380121103, "dividends_paid": 54489456, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73086404, "free_cash_flow": 933013911, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "422930000", "ebitda": "868941000", "netIncome": "79876000", "grossProfit": "909089000", "depreciation": "None", "totalRevenue": "3589224000", "costOfRevenue": "2680135000", "interestIncome": "25725000", "incomeBeforeTax": "203239000", "interestExpense": "219691000", "operatingIncome": "463078000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58445000", "reportedCurrency": "USD", "netInterestIncome": "-193966000", "nonInterestIncome": "None", "operatingExpenses": "446011000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2680135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "446011000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "144794000" }, "balance": { "goodwill": "None", "inventory": "493764783", "commonStock": "730362426", "currentDebt": "None", "investments": "None", "totalAssets": "7269402658", "longTermDebt": "2711538000", "shortTermDebt": "154209849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1650267285", "totalLiabilities": "4547705768", "otherCurrentAssets": "100243241", "totalCurrentAssets": "1484226006", "currentLongTermDebt": "41362000", "longTermInvestments": "438899000", "shortTermInvestments": "None", "currentNetReceivables": "462167391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785176651", "currentAccountsPayable": "540662281", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3501698814", "totalShareholderEquity": "2438761727", "capitalLeaseObligations": "755183000", "otherCurrentLiabilities": "25551416", "totalCurrentLiabilities": "720423546", "otherNonCurrentLiabilities": "157238000", "totalNonCurrentLiabilities": "3827282221", "cashAndShortTermInvestments": "428050591", "commonStockSharesOutstanding": "72608347", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428050591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "81274272", "profitLoss": "None", "dividendPayout": "54489456", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "832287983", "capitalExpenditures": "100725928", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73086404", "cashflowFromInvestment": "-1380121103", "stockBasedCompensation": "-4427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54489456", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "455661363", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 3719829000, "cost_of_revenue": 3009407000, "gross_profit": 710422000, "ebit": 412720000, "ebitda": 798423000, "pretax_income": 280086000, "tax_provision": 29841000, "net_income": 163986000, "net_income_to_common": 163986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891910000, "total_current_assets": 1910819000, "total_assets": 6597126000, "short_term_debt": 136471000, "long_term_debt": 2401208000, "total_debt": 2537679000, "total_liabilities": 4215860000, "total_equity": 2093559000, "shares_outstanding": 67560000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 737178000, "capital_expenditure": 174072000, "free_cash_flow": 911250000, "dividends_paid": 49867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119160, "ticker_id": 7106, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "412720000", "ebitda": "798423000", "netIncome": "163986000", "grossProfit": "710422000", "depreciation": "None", "totalRevenue": "3719829000", "costOfRevenue": "3009407000", "interestIncome": "12420000", "incomeBeforeTax": "280086000", "interestExpense": "132634000", "operatingIncome": "324719000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29841000", "reportedCurrency": "USD", "netInterestIncome": "-120214000", "nonInterestIncome": "None", "operatingExpenses": "385703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3009407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "385703000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "250245000" }, "balance": { "goodwill": "None", "inventory": "453463000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6597126000", "longTermDebt": "2401208000", "shortTermDebt": "136471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1629386000", "totalLiabilities": "4215860000", "otherCurrentAssets": "92110000", "totalCurrentAssets": "1910819000", "currentLongTermDebt": "13727000", "longTermInvestments": "107058000", "shortTermInvestments": "None", "currentNetReceivables": "473336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4686307000", "currentAccountsPayable": "546305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3233140000", "totalShareholderEquity": "2093559000", "capitalLeaseObligations": "818205000", "otherCurrentLiabilities": "46840000", "totalCurrentLiabilities": "729616000", "otherNonCurrentLiabilities": "150462000", "totalNonCurrentLiabilities": "3486244000", "cashAndShortTermInvestments": "891910000", "commonStockSharesOutstanding": "67560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250245000", "profitLoss": "None", "dividendPayout": "49867000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "737178000", "capitalExpenditures": "174072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203546000", "cashflowFromInvestment": "-99737000", "stockBasedCompensation": "23973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3719829000, "cost_of_revenue": 3009407000, "gross_profit": 710422000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 412720000, "depreciation_amortisation": 385703000, "ebitda": 798423000, "interest_expense": 132634000, "interest_income": null, "other_non_operating": null, "pretax_income": 280086000, "tax_provision": 29841000, "effective_tax_rate": null, "net_income": 163986000, "net_income_continuing_ops": 250245000, "net_income_to_common": 163986000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891910000, "short_term_investments": null, "net_receivables": 473336000, "inventory": 453463000, "other_current_assets": null, "total_current_assets": 1910819000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4686307000, "total_assets": 6597126000, "short_term_debt": 136471000, "accounts_payable": 546305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729616000, "long_term_debt": 2401208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3486244000, "total_liabilities": 4215860000, "total_debt": 2537679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1629386000, "total_equity": 2093559000, "shares_outstanding": 67560000, "operating_cash_flow": 737178000, "stock_based_compensation": 23973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 174072000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99737000, "dividends_paid": 49867000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203546000, "free_cash_flow": 911250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "412720000", "ebitda": "798423000", "netIncome": "163986000", "grossProfit": "710422000", "depreciation": "None", "totalRevenue": "3719829000", "costOfRevenue": "3009407000", "interestIncome": "12420000", "incomeBeforeTax": "280086000", "interestExpense": "132634000", "operatingIncome": "324719000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "29841000", "reportedCurrency": "USD", "netInterestIncome": "-120214000", "nonInterestIncome": "None", "operatingExpenses": "385703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3009407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "385703000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "250245000" }, "balance": { "goodwill": "None", "inventory": "453463000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6597126000", "longTermDebt": "2401208000", "shortTermDebt": "136471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1629386000", "totalLiabilities": "4215860000", "otherCurrentAssets": "92110000", "totalCurrentAssets": "1910819000", "currentLongTermDebt": "13727000", "longTermInvestments": "107058000", "shortTermInvestments": "None", "currentNetReceivables": "473336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4686307000", "currentAccountsPayable": "546305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3233140000", "totalShareholderEquity": "2093559000", "capitalLeaseObligations": "818205000", "otherCurrentLiabilities": "46840000", "totalCurrentLiabilities": "729616000", "otherNonCurrentLiabilities": "150462000", "totalNonCurrentLiabilities": "3486244000", "cashAndShortTermInvestments": "891910000", "commonStockSharesOutstanding": "67560000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250245000", "profitLoss": "None", "dividendPayout": "49867000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "737178000", "capitalExpenditures": "174072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203546000", "cashflowFromInvestment": "-99737000", "stockBasedCompensation": "23973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49867000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "385703000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 3723475000, "cost_of_revenue": 3068072000, "gross_profit": 655403000, "ebit": 402977000, "ebitda": 794807000, "pretax_income": 285611000, "tax_provision": 1489000, "net_income": 174140000, "net_income_to_common": 174140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458015000, "total_current_assets": 1480321000, "total_assets": 6426555000, "short_term_debt": 435447000, "long_term_debt": 1827085000, "total_debt": 2262532000, "total_liabilities": 4253538000, "total_equity": 1930927000, "shares_outstanding": 67811615, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 660269000, "capital_expenditure": 448453000, "free_cash_flow": 1108722000, "dividends_paid": 49378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119165, "ticker_id": 7106, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402977000", "ebitda": "794807000", "netIncome": "174140000", "grossProfit": "655403000", "depreciation": "None", "totalRevenue": "3723475000", "costOfRevenue": "3068072000", "interestIncome": "46710000", "incomeBeforeTax": "285611000", "interestExpense": "117366000", "operatingIncome": "263573000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-72137000", "nonInterestIncome": "None", "operatingExpenses": "391830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391830000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "282918000" }, "balance": { "goodwill": "None", "inventory": "426774000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6426555000", "longTermDebt": "1827085000", "shortTermDebt": "435447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1514264000", "totalLiabilities": "4253538000", "otherCurrentAssets": "64647135", "totalCurrentAssets": "1480321000", "currentLongTermDebt": "314716000", "longTermInvestments": "189869000", "shortTermInvestments": "-1039262", "currentNetReceivables": "530884865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4946234000", "currentAccountsPayable": "771867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3013921000", "totalShareholderEquity": "1930927000", "capitalLeaseObligations": "872120000", "otherCurrentLiabilities": "94992000", "totalCurrentLiabilities": "1302306000", "otherNonCurrentLiabilities": "154918000", "totalNonCurrentLiabilities": "2951232000", "cashAndShortTermInvestments": "458015000", "commonStockSharesOutstanding": "67811615", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "458015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284122000", "profitLoss": "None", "dividendPayout": "49378000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "660269000", "capitalExpenditures": "448453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551418000", "cashflowFromInvestment": "-508583000", "stockBasedCompensation": "34502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3723475000, "cost_of_revenue": 3068072000, "gross_profit": 655403000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402977000, "depreciation_amortisation": 391830000, "ebitda": 794807000, "interest_expense": 117366000, "interest_income": null, "other_non_operating": null, "pretax_income": 285611000, "tax_provision": 1489000, "effective_tax_rate": null, "net_income": 174140000, "net_income_continuing_ops": 282918000, "net_income_to_common": 174140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 458015000, "short_term_investments": -1039262, "net_receivables": 530884865, "inventory": 426774000, "other_current_assets": null, "total_current_assets": 1480321000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4946234000, "total_assets": 6426555000, "short_term_debt": 435447000, "accounts_payable": 771867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1302306000, "long_term_debt": 1827085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2951232000, "total_liabilities": 4253538000, "total_debt": 2262532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1514264000, "total_equity": 1930927000, "shares_outstanding": 67811615, "operating_cash_flow": 660269000, "stock_based_compensation": 34502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 448453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -508583000, "dividends_paid": 49378000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -551418000, "free_cash_flow": 1108722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "402977000", "ebitda": "794807000", "netIncome": "174140000", "grossProfit": "655403000", "depreciation": "None", "totalRevenue": "3723475000", "costOfRevenue": "3068072000", "interestIncome": "46710000", "incomeBeforeTax": "285611000", "interestExpense": "117366000", "operatingIncome": "263573000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-72137000", "nonInterestIncome": "None", "operatingExpenses": "391830000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "391830000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "282918000" }, "balance": { "goodwill": "None", "inventory": "426774000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6426555000", "longTermDebt": "1827085000", "shortTermDebt": "435447000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1514264000", "totalLiabilities": "4253538000", "otherCurrentAssets": "64647135", "totalCurrentAssets": "1480321000", "currentLongTermDebt": "314716000", "longTermInvestments": "189869000", "shortTermInvestments": "-1039262", "currentNetReceivables": "530884865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4946234000", "currentAccountsPayable": "771867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3013921000", "totalShareholderEquity": "1930927000", "capitalLeaseObligations": "872120000", "otherCurrentLiabilities": "94992000", "totalCurrentLiabilities": "1302306000", "otherNonCurrentLiabilities": "154918000", "totalNonCurrentLiabilities": "2951232000", "cashAndShortTermInvestments": "458015000", "commonStockSharesOutstanding": "67811615", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "458015000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "284122000", "profitLoss": "None", "dividendPayout": "49378000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "660269000", "capitalExpenditures": "448453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-551418000", "cashflowFromInvestment": "-508583000", "stockBasedCompensation": "34502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49378000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-86392000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "391830000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 4311188000, "cost_of_revenue": 3446101000, "gross_profit": 865087000, "ebit": 712899000, "ebitda": 1085319000, "pretax_income": 582147000, "tax_provision": 119859000, "net_income": 353830000, "net_income_to_common": 353830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 857747000, "total_current_assets": 1876374000, "total_assets": 6631480000, "short_term_debt": 123869000, "long_term_debt": 2136380000, "total_debt": 2260249000, "total_liabilities": 4202023000, "total_equity": 2112013000, "shares_outstanding": 71677484, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 977759000, "capital_expenditure": 577381000, "free_cash_flow": 1555140000, "dividends_paid": 43955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119170, "ticker_id": 7106, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "712899000", "ebitda": "1085319000", "netIncome": "353830000", "grossProfit": "865087000", "depreciation": "None", "totalRevenue": "4311188000", "costOfRevenue": "3446101000", "interestIncome": "25348000", "incomeBeforeTax": "582147000", "interestExpense": "131000000", "operatingIncome": "492667000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119859000", "reportedCurrency": "USD", "netInterestIncome": "-105652000", "nonInterestIncome": "None", "operatingExpenses": "372420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3446101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372420000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "462288000" }, "balance": { "goodwill": "None", "inventory": "439771000", "commonStock": "401295000", "currentDebt": "None", "investments": "None", "totalAssets": "6631480000", "longTermDebt": "2136380000", "shortTermDebt": "123869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1466872000", "totalLiabilities": "4202023000", "otherCurrentAssets": "78158112", "totalCurrentAssets": "1876374000", "currentLongTermDebt": "15133000", "longTermInvestments": "197083000", "shortTermInvestments": "None", "currentNetReceivables": "500697888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4755106000", "currentAccountsPayable": "789200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4155283000", "shortLongTermDebtTotal": "3021676000", "totalShareholderEquity": "2112013000", "capitalLeaseObligations": "870163000", "otherCurrentLiabilities": "818390188", "totalCurrentLiabilities": "942617000", "otherNonCurrentLiabilities": "134603000", "totalNonCurrentLiabilities": "3259406000", "cashAndShortTermInvestments": "857747000", "commonStockSharesOutstanding": "71677484", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "857747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462288000", "profitLoss": "None", "dividendPayout": "43955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "977759000", "capitalExpenditures": "577381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498944000", "cashflowFromInvestment": "-553137000", "stockBasedCompensation": "15398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4311188000, "cost_of_revenue": 3446101000, "gross_profit": 865087000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 712899000, "depreciation_amortisation": 372420000, "ebitda": 1085319000, "interest_expense": 131000000, "interest_income": null, "other_non_operating": null, "pretax_income": 582147000, "tax_provision": 119859000, "effective_tax_rate": null, "net_income": 353830000, "net_income_continuing_ops": 462288000, "net_income_to_common": 353830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 857747000, "short_term_investments": null, "net_receivables": 500697888, "inventory": 439771000, "other_current_assets": null, "total_current_assets": 1876374000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4755106000, "total_assets": 6631480000, "short_term_debt": 123869000, "accounts_payable": 789200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 942617000, "long_term_debt": 2136380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3259406000, "total_liabilities": 4202023000, "total_debt": 2260249000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1466872000, "total_equity": 2112013000, "shares_outstanding": 71677484, "operating_cash_flow": 977759000, "stock_based_compensation": 15398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 577381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -553137000, "dividends_paid": 43955000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -498944000, "free_cash_flow": 1555140000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "712899000", "ebitda": "1085319000", "netIncome": "353830000", "grossProfit": "865087000", "depreciation": "None", "totalRevenue": "4311188000", "costOfRevenue": "3446101000", "interestIncome": "25348000", "incomeBeforeTax": "582147000", "interestExpense": "131000000", "operatingIncome": "492667000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "119859000", "reportedCurrency": "USD", "netInterestIncome": "-105652000", "nonInterestIncome": "None", "operatingExpenses": "372420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3446101000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "372420000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "462288000" }, "balance": { "goodwill": "None", "inventory": "439771000", "commonStock": "401295000", "currentDebt": "None", "investments": "None", "totalAssets": "6631480000", "longTermDebt": "2136380000", "shortTermDebt": "123869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1466872000", "totalLiabilities": "4202023000", "otherCurrentAssets": "78158112", "totalCurrentAssets": "1876374000", "currentLongTermDebt": "15133000", "longTermInvestments": "197083000", "shortTermInvestments": "None", "currentNetReceivables": "500697888", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4755106000", "currentAccountsPayable": "789200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4155283000", "shortLongTermDebtTotal": "3021676000", "totalShareholderEquity": "2112013000", "capitalLeaseObligations": "870163000", "otherCurrentLiabilities": "818390188", "totalCurrentLiabilities": "942617000", "otherNonCurrentLiabilities": "134603000", "totalNonCurrentLiabilities": "3259406000", "cashAndShortTermInvestments": "857747000", "commonStockSharesOutstanding": "71677484", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "857747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "462288000", "profitLoss": "None", "dividendPayout": "43955000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "977759000", "capitalExpenditures": "577381000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-498944000", "cashflowFromInvestment": "-553137000", "stockBasedCompensation": "15398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43955000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "372420000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 4414559000, "cost_of_revenue": 3339510000, "gross_profit": 1075049000, "ebit": 810744000, "ebitda": 1173828000, "pretax_income": 666338000, "tax_provision": 110427000, "net_income": 482358000, "net_income_to_common": 482358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 932069000, "total_current_assets": 1988797000, "total_assets": 6089620000, "short_term_debt": 110076000, "long_term_debt": 2146417000, "total_debt": 2256493000, "total_liabilities": 4134889000, "total_equity": 1683576000, "shares_outstanding": 76243777, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 993926000, "capital_expenditure": 245437000, "free_cash_flow": 1239363000, "dividends_paid": 24634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119175, "ticker_id": 7106, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "810744000", "ebitda": "1173828000", "netIncome": "482358000", "grossProfit": "1075049000", "depreciation": "None", "totalRevenue": "4414559000", "costOfRevenue": "3339510000", "interestIncome": "1036000", "incomeBeforeTax": "666338000", "interestExpense": "144406000", "operatingIncome": "711965000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "110427000", "reportedCurrency": "USD", "netInterestIncome": "-143370000", "nonInterestIncome": "None", "operatingExpenses": "363084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3339510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363084000", "sellingGeneralAndAdministrative": "210849000", "netIncomeFromContinuingOperations": "555911000" }, "balance": { "goodwill": "None", "inventory": "459556000", "commonStock": "432728000", "currentDebt": "None", "investments": "None", "totalAssets": "6089620000", "longTermDebt": "2146417000", "shortTermDebt": "110076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1251640000", "totalLiabilities": "4134889000", "otherCurrentAssets": "46551336", "totalCurrentAssets": "1988797000", "currentLongTermDebt": "11775000", "longTermInvestments": "217319000", "shortTermInvestments": "4620000", "currentNetReceivables": "550620664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100823000", "currentAccountsPayable": "835951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3686149000", "shortLongTermDebtTotal": "2875293000", "totalShareholderEquity": "1683576000", "capitalLeaseObligations": "717101000", "otherCurrentLiabilities": "852010448", "totalCurrentLiabilities": "963218000", "otherNonCurrentLiabilities": "193749000", "totalNonCurrentLiabilities": "3171671000", "cashAndShortTermInvestments": "932069000", "commonStockSharesOutstanding": "76243777", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "932069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555911000", "profitLoss": "None", "dividendPayout": "24634000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "993926000", "capitalExpenditures": "245437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-642650000", "cashflowFromInvestment": "-253048000", "stockBasedCompensation": "-1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363084000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4414559000, "cost_of_revenue": 3339510000, "gross_profit": 1075049000, "research_and_development": null, "selling_general_admin": 210849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 810744000, "depreciation_amortisation": 363084000, "ebitda": 1173828000, "interest_expense": 144406000, "interest_income": null, "other_non_operating": null, "pretax_income": 666338000, "tax_provision": 110427000, "effective_tax_rate": null, "net_income": 482358000, "net_income_continuing_ops": 555911000, "net_income_to_common": 482358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 932069000, "short_term_investments": 4620000, "net_receivables": 550620664, "inventory": 459556000, "other_current_assets": null, "total_current_assets": 1988797000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4100823000, "total_assets": 6089620000, "short_term_debt": 110076000, "accounts_payable": 835951000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 963218000, "long_term_debt": 2146417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3171671000, "total_liabilities": 4134889000, "total_debt": 2256493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1251640000, "total_equity": 1683576000, "shares_outstanding": 76243777, "operating_cash_flow": 993926000, "stock_based_compensation": -1160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 245437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253048000, "dividends_paid": 24634000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -642650000, "free_cash_flow": 1239363000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "810744000", "ebitda": "1173828000", "netIncome": "482358000", "grossProfit": "1075049000", "depreciation": "None", "totalRevenue": "4414559000", "costOfRevenue": "3339510000", "interestIncome": "1036000", "incomeBeforeTax": "666338000", "interestExpense": "144406000", "operatingIncome": "711965000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "110427000", "reportedCurrency": "USD", "netInterestIncome": "-143370000", "nonInterestIncome": "None", "operatingExpenses": "363084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3339510000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "363084000", "sellingGeneralAndAdministrative": "210849000", "netIncomeFromContinuingOperations": "555911000" }, "balance": { "goodwill": "None", "inventory": "459556000", "commonStock": "432728000", "currentDebt": "None", "investments": "None", "totalAssets": "6089620000", "longTermDebt": "2146417000", "shortTermDebt": "110076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1251640000", "totalLiabilities": "4134889000", "otherCurrentAssets": "46551336", "totalCurrentAssets": "1988797000", "currentLongTermDebt": "11775000", "longTermInvestments": "217319000", "shortTermInvestments": "4620000", "currentNetReceivables": "550620664", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4100823000", "currentAccountsPayable": "835951000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3686149000", "shortLongTermDebtTotal": "2875293000", "totalShareholderEquity": "1683576000", "capitalLeaseObligations": "717101000", "otherCurrentLiabilities": "852010448", "totalCurrentLiabilities": "963218000", "otherNonCurrentLiabilities": "193749000", "totalNonCurrentLiabilities": "3171671000", "cashAndShortTermInvestments": "932069000", "commonStockSharesOutstanding": "76243777", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "932069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "555911000", "profitLoss": "None", "dividendPayout": "24634000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "993926000", "capitalExpenditures": "245437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-642650000", "cashflowFromInvestment": "-253048000", "stockBasedCompensation": "-1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24634000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "363084000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 2649963000, "cost_of_revenue": 2034022000, "gross_profit": 615941000, "ebit": -22595000, "ebitda": 334534000, "pretax_income": -187432000, "tax_provision": -62105000, "net_income": -156678000, "net_income_to_common": -156678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 833841000, "total_current_assets": 1594917000, "total_assets": 5696051000, "short_term_debt": 137287000, "long_term_debt": 2323601000, "total_debt": 2460888000, "total_liabilities": 4254594000, "total_equity": 1149100000, "shares_outstanding": 76196395, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 461082000, "capital_expenditure": 341816000, "free_cash_flow": 802898000, "dividends_paid": 36004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119180, "ticker_id": 7106, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22595000", "ebitda": "334534000", "netIncome": "-156678000", "grossProfit": "615941000", "depreciation": "None", "totalRevenue": "2649963000", "costOfRevenue": "2034022000", "interestIncome": "278000", "incomeBeforeTax": "-187432000", "interestExpense": "164837000", "operatingIncome": "-52450000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-62105000", "reportedCurrency": "USD", "netInterestIncome": "-164559000", "nonInterestIncome": "None", "operatingExpenses": "668391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357129000", "sellingGeneralAndAdministrative": "246779000", "netIncomeFromContinuingOperations": "-125327000" }, "balance": { "goodwill": "None", "inventory": "308696000", "commonStock": "440723000", "currentDebt": "None", "investments": "None", "totalAssets": "5696051000", "longTermDebt": "2323601000", "shortTermDebt": "137287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843606000", "totalLiabilities": "4254594000", "otherCurrentAssets": "40380000", "totalCurrentAssets": "1594917000", "currentLongTermDebt": "39771000", "longTermInvestments": "194025000", "shortTermInvestments": "None", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101134000", "currentAccountsPayable": "600953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3677056000", "shortLongTermDebtTotal": "3085606000", "totalShareholderEquity": "1149100000", "capitalLeaseObligations": "722234000", "otherCurrentLiabilities": "628105000", "totalCurrentLiabilities": "765392000", "otherNonCurrentLiabilities": "327491000", "totalNonCurrentLiabilities": "3489202000", "cashAndShortTermInvestments": "833841000", "commonStockSharesOutstanding": "76196395", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "833841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125327000", "profitLoss": "None", "dividendPayout": "36004000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "461082000", "capitalExpenditures": "341816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "234059000", "cashflowFromInvestment": "-278063000", "stockBasedCompensation": "55253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214776", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2649963000, "cost_of_revenue": 2034022000, "gross_profit": 615941000, "research_and_development": null, "selling_general_admin": 246779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22595000, "depreciation_amortisation": 357129000, "ebitda": 334534000, "interest_expense": 164837000, "interest_income": null, "other_non_operating": null, "pretax_income": -187432000, "tax_provision": -62105000, "effective_tax_rate": null, "net_income": -156678000, "net_income_continuing_ops": -125327000, "net_income_to_common": -156678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 833841000, "short_term_investments": null, "net_receivables": 412000000, "inventory": 308696000, "other_current_assets": null, "total_current_assets": 1594917000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4101134000, "total_assets": 5696051000, "short_term_debt": 137287000, "accounts_payable": 600953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 765392000, "long_term_debt": 2323601000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3489202000, "total_liabilities": 4254594000, "total_debt": 2460888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843606000, "total_equity": 1149100000, "shares_outstanding": 76196395, "operating_cash_flow": 461082000, "stock_based_compensation": 55253000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 341816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278063000, "dividends_paid": 36004000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 234059000, "free_cash_flow": 802898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22595000", "ebitda": "334534000", "netIncome": "-156678000", "grossProfit": "615941000", "depreciation": "None", "totalRevenue": "2649963000", "costOfRevenue": "2034022000", "interestIncome": "278000", "incomeBeforeTax": "-187432000", "interestExpense": "164837000", "operatingIncome": "-52450000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-62105000", "reportedCurrency": "USD", "netInterestIncome": "-164559000", "nonInterestIncome": "None", "operatingExpenses": "668391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034022000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "357129000", "sellingGeneralAndAdministrative": "246779000", "netIncomeFromContinuingOperations": "-125327000" }, "balance": { "goodwill": "None", "inventory": "308696000", "commonStock": "440723000", "currentDebt": "None", "investments": "None", "totalAssets": "5696051000", "longTermDebt": "2323601000", "shortTermDebt": "137287000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "843606000", "totalLiabilities": "4254594000", "otherCurrentAssets": "40380000", "totalCurrentAssets": "1594917000", "currentLongTermDebt": "39771000", "longTermInvestments": "194025000", "shortTermInvestments": "None", "currentNetReceivables": "412000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4101134000", "currentAccountsPayable": "600953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3677056000", "shortLongTermDebtTotal": "3085606000", "totalShareholderEquity": "1149100000", "capitalLeaseObligations": "722234000", "otherCurrentLiabilities": "628105000", "totalCurrentLiabilities": "765392000", "otherNonCurrentLiabilities": "327491000", "totalNonCurrentLiabilities": "3489202000", "cashAndShortTermInvestments": "833841000", "commonStockSharesOutstanding": "76196395", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "833841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-125327000", "profitLoss": "None", "dividendPayout": "36004000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "461082000", "capitalExpenditures": "341816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "234059000", "cashflowFromInvestment": "-278063000", "stockBasedCompensation": "55253000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36004000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-214776", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "357129000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 3283514000, "cost_of_revenue": 2503677000, "gross_profit": 779837000, "ebit": 245266000, "ebitda": 589393000, "pretax_income": 120840000, "tax_provision": 4474000, "net_income": 87767000, "net_income_to_common": 87767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416763000, "total_current_assets": 1232521000, "total_assets": 5196615000, "short_term_debt": 128240000, "long_term_debt": 1730433000, "total_debt": 1858673000, "total_liabilities": 3566255000, "total_equity": 1331685000, "shares_outstanding": 76692494, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 515431000, "capital_expenditure": 323860000, "free_cash_flow": 839291000, "dividends_paid": 107876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119185, "ticker_id": 7106, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245266000", "ebitda": "589393000", "netIncome": "87767000", "grossProfit": "779837000", "depreciation": "None", "totalRevenue": "3283514000", "costOfRevenue": "2503677000", "interestIncome": "3598000", "incomeBeforeTax": "120840000", "interestExpense": "124426000", "operatingIncome": "189450000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4474000", "reportedCurrency": "USD", "netInterestIncome": "-120828000", "nonInterestIncome": "None", "operatingExpenses": "640387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2503677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344127000", "sellingGeneralAndAdministrative": "184171000", "netIncomeFromContinuingOperations": "116366000" }, "balance": { "goodwill": "None", "inventory": "281052000", "commonStock": "442255000", "currentDebt": "None", "investments": "None", "totalAssets": "5196615000", "longTermDebt": "1730433000", "shortTermDebt": "128240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1039819000", "totalLiabilities": "3566255000", "otherCurrentAssets": "45985000", "totalCurrentAssets": "1232521000", "currentLongTermDebt": "38420000", "longTermInvestments": "193474000", "shortTermInvestments": "None", "currentNetReceivables": "488721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3964094000", "currentAccountsPayable": "493754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576195000", "shortLongTermDebtTotal": "2487358000", "totalShareholderEquity": "1331685000", "capitalLeaseObligations": "718505000", "otherCurrentLiabilities": "520006000", "totalCurrentLiabilities": "648246000", "otherNonCurrentLiabilities": "286071000", "totalNonCurrentLiabilities": "2918009000", "cashAndShortTermInvestments": "416763000", "commonStockSharesOutstanding": "76692494", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "416763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116366000", "profitLoss": "None", "dividendPayout": "107876000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "123225722", "operatingCashflow": "515431000", "capitalExpenditures": "323860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104053000", "cashflowFromInvestment": "-250692000", "stockBasedCompensation": "-3950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344127000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3283514000, "cost_of_revenue": 2503677000, "gross_profit": 779837000, "research_and_development": null, "selling_general_admin": 184171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245266000, "depreciation_amortisation": 344127000, "ebitda": 589393000, "interest_expense": 124426000, "interest_income": null, "other_non_operating": null, "pretax_income": 120840000, "tax_provision": 4474000, "effective_tax_rate": null, "net_income": 87767000, "net_income_continuing_ops": 116366000, "net_income_to_common": 87767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416763000, "short_term_investments": null, "net_receivables": 488721000, "inventory": 281052000, "other_current_assets": null, "total_current_assets": 1232521000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3964094000, "total_assets": 5196615000, "short_term_debt": 128240000, "accounts_payable": 493754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648246000, "long_term_debt": 1730433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2918009000, "total_liabilities": 3566255000, "total_debt": 1858673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1039819000, "total_equity": 1331685000, "shares_outstanding": 76692494, "operating_cash_flow": 515431000, "stock_based_compensation": -3950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -250692000, "dividends_paid": 107876000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104053000, "free_cash_flow": 839291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245266000", "ebitda": "589393000", "netIncome": "87767000", "grossProfit": "779837000", "depreciation": "None", "totalRevenue": "3283514000", "costOfRevenue": "2503677000", "interestIncome": "3598000", "incomeBeforeTax": "120840000", "interestExpense": "124426000", "operatingIncome": "189450000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4474000", "reportedCurrency": "USD", "netInterestIncome": "-120828000", "nonInterestIncome": "None", "operatingExpenses": "640387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2503677000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "344127000", "sellingGeneralAndAdministrative": "184171000", "netIncomeFromContinuingOperations": "116366000" }, "balance": { "goodwill": "None", "inventory": "281052000", "commonStock": "442255000", "currentDebt": "None", "investments": "None", "totalAssets": "5196615000", "longTermDebt": "1730433000", "shortTermDebt": "128240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1039819000", "totalLiabilities": "3566255000", "otherCurrentAssets": "45985000", "totalCurrentAssets": "1232521000", "currentLongTermDebt": "38420000", "longTermInvestments": "193474000", "shortTermInvestments": "None", "currentNetReceivables": "488721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3964094000", "currentAccountsPayable": "493754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3576195000", "shortLongTermDebtTotal": "2487358000", "totalShareholderEquity": "1331685000", "capitalLeaseObligations": "718505000", "otherCurrentLiabilities": "520006000", "totalCurrentLiabilities": "648246000", "otherNonCurrentLiabilities": "286071000", "totalNonCurrentLiabilities": "2918009000", "cashAndShortTermInvestments": "416763000", "commonStockSharesOutstanding": "76692494", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "416763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116366000", "profitLoss": "None", "dividendPayout": "107876000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "123225722", "operatingCashflow": "515431000", "capitalExpenditures": "323860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104053000", "cashflowFromInvestment": "-250692000", "stockBasedCompensation": "-3950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "107876000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52805000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "344127000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 4482702000, "cost_of_revenue": 3141663000, "gross_profit": 1341039000, "ebit": 905891000, "ebitda": 1151194000, "pretax_income": 811475000, "tax_provision": 153491000, "net_income": 568982000, "net_income_to_common": 568982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256077000, "total_current_assets": 1252076000, "total_assets": 4608999000, "short_term_debt": 393025000, "long_term_debt": 1074493000, "total_debt": 1467518000, "total_liabilities": 2801158000, "total_equity": 1511213000, "shares_outstanding": 80889525, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 980206000, "capital_expenditure": 244476000, "free_cash_flow": 1224682000, "dividends_paid": 105676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119190, "ticker_id": 7106, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "905891000", "ebitda": "1151194000", "netIncome": "568982000", "grossProfit": "1341039000", "depreciation": "None", "totalRevenue": "4482702000", "costOfRevenue": "3141663000", "interestIncome": "4266000", "incomeBeforeTax": "811475000", "interestExpense": "94416000", "operatingIncome": "829624000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "153491000", "reportedCurrency": "USD", "netInterestIncome": "-90150000", "nonInterestIncome": "None", "operatingExpenses": "511415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245303000", "sellingGeneralAndAdministrative": "182519000", "netIncomeFromContinuingOperations": "657984000" }, "balance": { "goodwill": "None", "inventory": "387959000", "commonStock": "446544000", "currentDebt": "None", "investments": "None", "totalAssets": "4608999000", "longTermDebt": "1074493000", "shortTermDebt": "393025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1145476000", "totalLiabilities": "2801158000", "otherCurrentAssets": "93472000", "totalCurrentAssets": "1252076000", "currentLongTermDebt": "383793000", "longTermInvestments": "197821000", "shortTermInvestments": "None", "currentNetReceivables": "514568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356923000", "currentAccountsPayable": "617414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3025095000", "shortLongTermDebtTotal": "1458286000", "totalShareholderEquity": "1511213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36914000", "totalCurrentLiabilities": "1047353000", "otherNonCurrentLiabilities": "398098000", "totalNonCurrentLiabilities": "1753805000", "cashAndShortTermInvestments": "256077000", "commonStockSharesOutstanding": "80889525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "256077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "657984000", "profitLoss": "None", "dividendPayout": "105676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-74022220", "operatingCashflow": "980206000", "capitalExpenditures": "244476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-793257000", "cashflowFromInvestment": "-306351000", "stockBasedCompensation": "-6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4482702000, "cost_of_revenue": 3141663000, "gross_profit": 1341039000, "research_and_development": null, "selling_general_admin": 182519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 905891000, "depreciation_amortisation": 245303000, "ebitda": 1151194000, "interest_expense": 94416000, "interest_income": null, "other_non_operating": null, "pretax_income": 811475000, "tax_provision": 153491000, "effective_tax_rate": null, "net_income": 568982000, "net_income_continuing_ops": 657984000, "net_income_to_common": 568982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256077000, "short_term_investments": null, "net_receivables": 514568000, "inventory": 387959000, "other_current_assets": null, "total_current_assets": 1252076000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3356923000, "total_assets": 4608999000, "short_term_debt": 393025000, "accounts_payable": 617414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1047353000, "long_term_debt": 1074493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1753805000, "total_liabilities": 2801158000, "total_debt": 1467518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1145476000, "total_equity": 1511213000, "shares_outstanding": 80889525, "operating_cash_flow": 980206000, "stock_based_compensation": -6289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -306351000, "dividends_paid": 105676000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -793257000, "free_cash_flow": 1224682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "905891000", "ebitda": "1151194000", "netIncome": "568982000", "grossProfit": "1341039000", "depreciation": "None", "totalRevenue": "4482702000", "costOfRevenue": "3141663000", "interestIncome": "4266000", "incomeBeforeTax": "811475000", "interestExpense": "94416000", "operatingIncome": "829624000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "153491000", "reportedCurrency": "USD", "netInterestIncome": "-90150000", "nonInterestIncome": "None", "operatingExpenses": "511415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245303000", "sellingGeneralAndAdministrative": "182519000", "netIncomeFromContinuingOperations": "657984000" }, "balance": { "goodwill": "None", "inventory": "387959000", "commonStock": "446544000", "currentDebt": "None", "investments": "None", "totalAssets": "4608999000", "longTermDebt": "1074493000", "shortTermDebt": "393025000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1145476000", "totalLiabilities": "2801158000", "otherCurrentAssets": "93472000", "totalCurrentAssets": "1252076000", "currentLongTermDebt": "383793000", "longTermInvestments": "197821000", "shortTermInvestments": "None", "currentNetReceivables": "514568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3356923000", "currentAccountsPayable": "617414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3025095000", "shortLongTermDebtTotal": "1458286000", "totalShareholderEquity": "1511213000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36914000", "totalCurrentLiabilities": "1047353000", "otherNonCurrentLiabilities": "398098000", "totalNonCurrentLiabilities": "1753805000", "cashAndShortTermInvestments": "256077000", "commonStockSharesOutstanding": "80889525", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "256077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "657984000", "profitLoss": "None", "dividendPayout": "105676000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-74022220", "operatingCashflow": "980206000", "capitalExpenditures": "244476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-793257000", "cashflowFromInvestment": "-306351000", "stockBasedCompensation": "-6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105676000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-444414000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245303000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 973718000, "cost_of_revenue": 770476000, "gross_profit": 203242000, "ebit": 61454000, "ebitda": 181337000, "pretax_income": 6182000, "tax_provision": 2986000, "net_income": -13430353, "net_income_to_common": -13430353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380270536, "total_current_assets": 1501435744, "total_assets": 7232393969, "short_term_debt": 174607367, "long_term_debt": 2650087000, "total_debt": 2824694367, "total_liabilities": 4521206629, "total_equity": 2415627487, "shares_outstanding": 77344918, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 132069000, "capital_expenditure": 22417000, "free_cash_flow": 154486000, "dividends_paid": 14351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119153, "ticker_id": 7106, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61454000", "ebitda": "181337000", "netIncome": "-13430353", "grossProfit": "203242000", "depreciation": "None", "totalRevenue": "973718000", "costOfRevenue": "770476000", "interestIncome": "3000000", "incomeBeforeTax": "6182000", "interestExpense": "55272000", "operatingIncome": "83359000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2986000", "reportedCurrency": "USD", "netInterestIncome": "-52272000", "nonInterestIncome": "None", "operatingExpenses": "119883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119883000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "3196000" }, "balance": { "goodwill": "None", "inventory": "537237076", "commonStock": "735459855", "currentDebt": "None", "investments": "None", "totalAssets": "7232393969", "longTermDebt": "2650087000", "shortTermDebt": "174607367", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1630637270", "totalLiabilities": "4521206629", "otherCurrentAssets": "76402451", "totalCurrentAssets": "1501435744", "currentLongTermDebt": "41848000", "longTermInvestments": "414511000", "shortTermInvestments": "None", "currentNetReceivables": "507525681", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5730958225", "currentAccountsPayable": "535835482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3464940160", "totalShareholderEquity": "2415627487", "capitalLeaseObligations": "761647000", "otherCurrentLiabilities": "56628630", "totalCurrentLiabilities": "767071479", "otherNonCurrentLiabilities": "155838000", "totalNonCurrentLiabilities": "3754135149", "cashAndShortTermInvestments": "380270536", "commonStockSharesOutstanding": "77344918", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380270536", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3196000", "profitLoss": "None", "dividendPayout": "14351000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132069000", "capitalExpenditures": "22417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154246000", "cashflowFromInvestment": "-24130000", "stockBasedCompensation": "53373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 973718000, "cost_of_revenue": 770476000, "gross_profit": 203242000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61454000, "depreciation_amortisation": 119883000, "ebitda": 181337000, "interest_expense": 55272000, "interest_income": null, "other_non_operating": null, "pretax_income": 6182000, "tax_provision": 2986000, "effective_tax_rate": null, "net_income": -13430353, "net_income_continuing_ops": 3196000, "net_income_to_common": -13430353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380270536, "short_term_investments": null, "net_receivables": 507525681, "inventory": 537237076, "other_current_assets": null, "total_current_assets": 1501435744, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5730958225, "total_assets": 7232393969, "short_term_debt": 174607367, "accounts_payable": 535835482, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 767071479, "long_term_debt": 2650087000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3754135149, "total_liabilities": 4521206629, "total_debt": 2824694367, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1630637270, "total_equity": 2415627487, "shares_outstanding": 77344918, "operating_cash_flow": 132069000, "stock_based_compensation": 53373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24130000, "dividends_paid": 14351000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154246000, "free_cash_flow": 154486000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61454000", "ebitda": "181337000", "netIncome": "-13430353", "grossProfit": "203242000", "depreciation": "None", "totalRevenue": "973718000", "costOfRevenue": "770476000", "interestIncome": "3000000", "incomeBeforeTax": "6182000", "interestExpense": "55272000", "operatingIncome": "83359000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2986000", "reportedCurrency": "USD", "netInterestIncome": "-52272000", "nonInterestIncome": "None", "operatingExpenses": "119883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "119883000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "3196000" }, "balance": { "goodwill": "None", "inventory": "537237076", "commonStock": "735459855", "currentDebt": "None", "investments": "None", "totalAssets": "7232393969", "longTermDebt": "2650087000", "shortTermDebt": "174607367", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1630637270", "totalLiabilities": "4521206629", "otherCurrentAssets": "76402451", "totalCurrentAssets": "1501435744", "currentLongTermDebt": "41848000", "longTermInvestments": "414511000", "shortTermInvestments": "None", "currentNetReceivables": "507525681", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5730958225", "currentAccountsPayable": "535835482", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3464940160", "totalShareholderEquity": "2415627487", "capitalLeaseObligations": "761647000", "otherCurrentLiabilities": "56628630", "totalCurrentLiabilities": "767071479", "otherNonCurrentLiabilities": "155838000", "totalNonCurrentLiabilities": "3754135149", "cashAndShortTermInvestments": "380270536", "commonStockSharesOutstanding": "77344918", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "380270536", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3196000", "profitLoss": "None", "dividendPayout": "14351000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132069000", "capitalExpenditures": "22417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-154246000", "cashflowFromInvestment": "-24130000", "stockBasedCompensation": "53373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14351000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "119883000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 968810000, "cost_of_revenue": 770524000, "gross_profit": 198286000, "ebit": -1411000, "ebitda": 125394000, "pretax_income": -58310000, "tax_provision": 15911000, "net_income": -88757000, "net_income_to_common": -88757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428050591, "total_current_assets": 1484226006, "total_assets": 7269402658, "short_term_debt": 154209849, "long_term_debt": 2711538000, "total_debt": 2865747849, "total_liabilities": 4547705768, "total_equity": 2438761727, "shares_outstanding": 77339520, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 173657723, "capital_expenditure": 14349956, "free_cash_flow": 188007679, "dividends_paid": 14530260, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119154, "ticker_id": 7106, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1411000", "ebitda": "125394000", "netIncome": "-88757000", "grossProfit": "198286000", "depreciation": "None", "totalRevenue": "968810000", "costOfRevenue": "770524000", "interestIncome": "9922000", "incomeBeforeTax": "-58310000", "interestExpense": "56899000", "operatingIncome": "71481000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15911000", "reportedCurrency": "USD", "netInterestIncome": "-46977000", "nonInterestIncome": "None", "operatingExpenses": "126805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126805000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-74221000" }, "balance": { "goodwill": "None", "inventory": "493764783", "commonStock": "730362426", "currentDebt": "None", "investments": "None", "totalAssets": "7269402658", "longTermDebt": "2711538000", "shortTermDebt": "154209849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1650267285", "totalLiabilities": "4547705768", "otherCurrentAssets": "100243241", "totalCurrentAssets": "1484226006", "currentLongTermDebt": "41362000", "longTermInvestments": "438899000", "shortTermInvestments": "None", "currentNetReceivables": "462167391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785176651", "currentAccountsPayable": "540662281", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3501698814", "totalShareholderEquity": "2438761727", "capitalLeaseObligations": "755183000", "otherCurrentLiabilities": "25551416", "totalCurrentLiabilities": "720423546", "otherNonCurrentLiabilities": "157238000", "totalNonCurrentLiabilities": "3827282221", "cashAndShortTermInvestments": "428050591", "commonStockSharesOutstanding": "77339520", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428050591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90121307", "profitLoss": "None", "dividendPayout": "14530260", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173657723", "capitalExpenditures": "14349956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161624484", "cashflowFromInvestment": "476024", "stockBasedCompensation": "2671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14530260", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128754154", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968810000, "cost_of_revenue": 770524000, "gross_profit": 198286000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1411000, "depreciation_amortisation": 126805000, "ebitda": 125394000, "interest_expense": 56899000, "interest_income": null, "other_non_operating": null, "pretax_income": -58310000, "tax_provision": 15911000, "effective_tax_rate": null, "net_income": -88757000, "net_income_continuing_ops": -74221000, "net_income_to_common": -88757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428050591, "short_term_investments": null, "net_receivables": 462167391, "inventory": 493764783, "other_current_assets": null, "total_current_assets": 1484226006, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5785176651, "total_assets": 7269402658, "short_term_debt": 154209849, "accounts_payable": 540662281, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720423546, "long_term_debt": 2711538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3827282221, "total_liabilities": 4547705768, "total_debt": 2865747849, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1650267285, "total_equity": 2438761727, "shares_outstanding": 77339520, "operating_cash_flow": 173657723, "stock_based_compensation": 2671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14349956, "acquisitions": null, "other_investing": null, "investing_cash_flow": 476024, "dividends_paid": 14530260, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161624484, "free_cash_flow": 188007679, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1411000", "ebitda": "125394000", "netIncome": "-88757000", "grossProfit": "198286000", "depreciation": "None", "totalRevenue": "968810000", "costOfRevenue": "770524000", "interestIncome": "9922000", "incomeBeforeTax": "-58310000", "interestExpense": "56899000", "operatingIncome": "71481000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15911000", "reportedCurrency": "USD", "netInterestIncome": "-46977000", "nonInterestIncome": "None", "operatingExpenses": "126805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126805000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "-74221000" }, "balance": { "goodwill": "None", "inventory": "493764783", "commonStock": "730362426", "currentDebt": "None", "investments": "None", "totalAssets": "7269402658", "longTermDebt": "2711538000", "shortTermDebt": "154209849", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1650267285", "totalLiabilities": "4547705768", "otherCurrentAssets": "100243241", "totalCurrentAssets": "1484226006", "currentLongTermDebt": "41362000", "longTermInvestments": "438899000", "shortTermInvestments": "None", "currentNetReceivables": "462167391", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5785176651", "currentAccountsPayable": "540662281", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3501698814", "totalShareholderEquity": "2438761727", "capitalLeaseObligations": "755183000", "otherCurrentLiabilities": "25551416", "totalCurrentLiabilities": "720423546", "otherNonCurrentLiabilities": "157238000", "totalNonCurrentLiabilities": "3827282221", "cashAndShortTermInvestments": "428050591", "commonStockSharesOutstanding": "77339520", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "428050591", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90121307", "profitLoss": "None", "dividendPayout": "14530260", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173657723", "capitalExpenditures": "14349956", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161624484", "cashflowFromInvestment": "476024", "stockBasedCompensation": "2671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14530260", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128754154", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 927435000, "cost_of_revenue": 748096000, "gross_profit": 179339000, "ebit": 68864000, "ebitda": 179735000, "pretax_income": 7985000, "tax_provision": 3794000, "net_income": -7072000, "net_income_to_common": -7072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412972042, "total_current_assets": 1506617915, "total_assets": 7520393966, "short_term_debt": 158586259, "long_term_debt": 2788904000, "total_debt": 2947490259, "total_liabilities": 4652206603, "total_equity": 2567650611, "shares_outstanding": 77339520, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 125443235, "capital_expenditure": 6275410, "free_cash_flow": 131718645, "dividends_paid": 14169682, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119156, "ticker_id": 7106, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "68864000", "ebitda": "179735000", "netIncome": "-7072000", "grossProfit": "179339000", "depreciation": "None", "totalRevenue": "927435000", "costOfRevenue": "748096000", "interestIncome": "3257000", "incomeBeforeTax": "7985000", "interestExpense": "60879000", "operatingIncome": "68468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3794000", "reportedCurrency": "USD", "netInterestIncome": "-57622000", "nonInterestIncome": "None", "operatingExpenses": "110871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110871000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4191000" }, "balance": { "goodwill": "None", "inventory": "549030283", "commonStock": "730985739", "currentDebt": "None", "investments": "None", "totalAssets": "7520393966", "longTermDebt": "2788904000", "shortTermDebt": "158586259", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1755688884", "totalLiabilities": "4652206603", "otherCurrentAssets": "103053445", "totalCurrentAssets": "1506617915", "currentLongTermDebt": "41178000", "longTermInvestments": "472884000", "shortTermInvestments": "None", "currentNetReceivables": "441562145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6013776051", "currentAccountsPayable": "539697389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3611248320", "totalShareholderEquity": "2567650611", "capitalLeaseObligations": "784690000", "otherCurrentLiabilities": "23535036", "totalCurrentLiabilities": "721818684", "otherNonCurrentLiabilities": "150515000", "totalNonCurrentLiabilities": "3930387919", "cashAndShortTermInvestments": "412972042", "commonStockSharesOutstanding": "77339520", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412972042", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6993599", "profitLoss": "None", "dividendPayout": "14169682", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125443235", "capitalExpenditures": "6275410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189734089", "cashflowFromInvestment": "-4816221", "stockBasedCompensation": "16603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14169682", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109641874", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 927435000, "cost_of_revenue": 748096000, "gross_profit": 179339000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 68864000, "depreciation_amortisation": 110871000, "ebitda": 179735000, "interest_expense": 60879000, "interest_income": null, "other_non_operating": null, "pretax_income": 7985000, "tax_provision": 3794000, "effective_tax_rate": null, "net_income": -7072000, "net_income_continuing_ops": 4191000, "net_income_to_common": -7072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412972042, "short_term_investments": null, "net_receivables": 441562145, "inventory": 549030283, "other_current_assets": null, "total_current_assets": 1506617915, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6013776051, "total_assets": 7520393966, "short_term_debt": 158586259, "accounts_payable": 539697389, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 721818684, "long_term_debt": 2788904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3930387919, "total_liabilities": 4652206603, "total_debt": 2947490259, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1755688884, "total_equity": 2567650611, "shares_outstanding": 77339520, "operating_cash_flow": 125443235, "stock_based_compensation": 16603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6275410, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4816221, "dividends_paid": 14169682, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189734089, "free_cash_flow": 131718645, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "68864000", "ebitda": "179735000", "netIncome": "-7072000", "grossProfit": "179339000", "depreciation": "None", "totalRevenue": "927435000", "costOfRevenue": "748096000", "interestIncome": "3257000", "incomeBeforeTax": "7985000", "interestExpense": "60879000", "operatingIncome": "68468000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3794000", "reportedCurrency": "USD", "netInterestIncome": "-57622000", "nonInterestIncome": "None", "operatingExpenses": "110871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748096000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110871000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "4191000" }, "balance": { "goodwill": "None", "inventory": "549030283", "commonStock": "730985739", "currentDebt": "None", "investments": "None", "totalAssets": "7520393966", "longTermDebt": "2788904000", "shortTermDebt": "158586259", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1755688884", "totalLiabilities": "4652206603", "otherCurrentAssets": "103053445", "totalCurrentAssets": "1506617915", "currentLongTermDebt": "41178000", "longTermInvestments": "472884000", "shortTermInvestments": "None", "currentNetReceivables": "441562145", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6013776051", "currentAccountsPayable": "539697389", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3611248320", "totalShareholderEquity": "2567650611", "capitalLeaseObligations": "784690000", "otherCurrentLiabilities": "23535036", "totalCurrentLiabilities": "721818684", "otherNonCurrentLiabilities": "150515000", "totalNonCurrentLiabilities": "3930387919", "cashAndShortTermInvestments": "412972042", "commonStockSharesOutstanding": "77339520", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "412972042", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6993599", "profitLoss": "None", "dividendPayout": "14169682", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "125443235", "capitalExpenditures": "6275410", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189734089", "cashflowFromInvestment": "-4816221", "stockBasedCompensation": "16603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14169682", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109641874", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 796505000, "cost_of_revenue": 580869000, "gross_profit": 215636000, "ebit": 137127000, "ebitda": 239359000, "pretax_income": 85911000, "tax_provision": 2683000, "net_income": 64414000, "net_income_to_common": 64414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 486456000, "total_current_assets": 1581899000, "total_assets": 7770266000, "short_term_debt": 162193000, "long_term_debt": 2914627000, "total_debt": 3076820000, "total_liabilities": 4845353000, "total_equity": 2630439000, "shares_outstanding": 67867000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 232022000, "capital_expenditure": 30849000, "free_cash_flow": 262871000, "dividends_paid": 12670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119157, "ticker_id": 7106, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137127000", "ebitda": "239359000", "netIncome": "64414000", "grossProfit": "215636000", "depreciation": "None", "totalRevenue": "796505000", "costOfRevenue": "580869000", "interestIncome": "8484000", "incomeBeforeTax": "85911000", "interestExpense": "51216000", "operatingIncome": "113404000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2683000", "reportedCurrency": "USD", "netInterestIncome": "-42732000", "nonInterestIncome": "None", "operatingExpenses": "102232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102232000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83228000" }, "balance": { "goodwill": "None", "inventory": "518538000", "commonStock": "733327000", "currentDebt": "None", "investments": "None", "totalAssets": "7770266000", "longTermDebt": "2914627000", "shortTermDebt": "162193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1783368000", "totalLiabilities": "4845353000", "otherCurrentAssets": "91522000", "totalCurrentAssets": "1581899000", "currentLongTermDebt": "41293000", "longTermInvestments": "502692000", "shortTermInvestments": "None", "currentNetReceivables": "485383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6188367000", "currentAccountsPayable": "563989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3767516000", "totalShareholderEquity": "2630439000", "capitalLeaseObligations": "803231000", "otherCurrentLiabilities": "15641000", "totalCurrentLiabilities": "741823000", "otherNonCurrentLiabilities": "142426000", "totalNonCurrentLiabilities": "4103530000", "cashAndShortTermInvestments": "486456000", "commonStockSharesOutstanding": "67867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "486456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65475000", "profitLoss": "None", "dividendPayout": "12670000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232022000", "capitalExpenditures": "30849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489645000", "cashflowFromInvestment": "-1348508000", "stockBasedCompensation": "523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796505000, "cost_of_revenue": 580869000, "gross_profit": 215636000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137127000, "depreciation_amortisation": 102232000, "ebitda": 239359000, "interest_expense": 51216000, "interest_income": null, "other_non_operating": null, "pretax_income": 85911000, "tax_provision": 2683000, "effective_tax_rate": null, "net_income": 64414000, "net_income_continuing_ops": 83228000, "net_income_to_common": 64414000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 486456000, "short_term_investments": null, "net_receivables": 485383000, "inventory": 518538000, "other_current_assets": null, "total_current_assets": 1581899000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6188367000, "total_assets": 7770266000, "short_term_debt": 162193000, "accounts_payable": 563989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 741823000, "long_term_debt": 2914627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4103530000, "total_liabilities": 4845353000, "total_debt": 3076820000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1783368000, "total_equity": 2630439000, "shares_outstanding": 67867000, "operating_cash_flow": 232022000, "stock_based_compensation": 523000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30849000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1348508000, "dividends_paid": 12670000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 489645000, "free_cash_flow": 262871000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137127000", "ebitda": "239359000", "netIncome": "64414000", "grossProfit": "215636000", "depreciation": "None", "totalRevenue": "796505000", "costOfRevenue": "580869000", "interestIncome": "8484000", "incomeBeforeTax": "85911000", "interestExpense": "51216000", "operatingIncome": "113404000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2683000", "reportedCurrency": "USD", "netInterestIncome": "-42732000", "nonInterestIncome": "None", "operatingExpenses": "102232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580869000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102232000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "83228000" }, "balance": { "goodwill": "None", "inventory": "518538000", "commonStock": "733327000", "currentDebt": "None", "investments": "None", "totalAssets": "7770266000", "longTermDebt": "2914627000", "shortTermDebt": "162193000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1783368000", "totalLiabilities": "4845353000", "otherCurrentAssets": "91522000", "totalCurrentAssets": "1581899000", "currentLongTermDebt": "41293000", "longTermInvestments": "502692000", "shortTermInvestments": "None", "currentNetReceivables": "485383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6188367000", "currentAccountsPayable": "563989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3767516000", "totalShareholderEquity": "2630439000", "capitalLeaseObligations": "803231000", "otherCurrentLiabilities": "15641000", "totalCurrentLiabilities": "741823000", "otherNonCurrentLiabilities": "142426000", "totalNonCurrentLiabilities": "4103530000", "cashAndShortTermInvestments": "486456000", "commonStockSharesOutstanding": "67867000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "486456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65475000", "profitLoss": "None", "dividendPayout": "12670000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "232022000", "capitalExpenditures": "30849000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489645000", "cashflowFromInvestment": "-1348508000", "stockBasedCompensation": "523000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12670000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103917000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 896474000, "cost_of_revenue": 580647000, "gross_profit": 315827000, "ebit": 218348000, "ebitda": 324451000, "pretax_income": 167651000, "tax_provision": 36057000, "net_income": 111288000, "net_income_to_common": 111288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1087439000, "total_current_assets": 2013491000, "total_assets": 6656705000, "short_term_debt": 134220000, "long_term_debt": 2398740000, "total_debt": 2532960000, "total_liabilities": 4114948000, "total_equity": 2245424000, "shares_outstanding": 67515000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 315198000, "capital_expenditure": 47306000, "free_cash_flow": 362504000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119158, "ticker_id": 7106, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218348000", "ebitda": "324451000", "netIncome": "111288000", "grossProfit": "315827000", "depreciation": "None", "totalRevenue": "896474000", "costOfRevenue": "580647000", "interestIncome": "4062000", "incomeBeforeTax": "167651000", "interestExpense": "50697000", "operatingIncome": "209724000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36057000", "reportedCurrency": "USD", "netInterestIncome": "-46635000", "nonInterestIncome": "None", "operatingExpenses": "106103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106103000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131594000" }, "balance": { "goodwill": "None", "inventory": "410060000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6656705000", "longTermDebt": "2398740000", "shortTermDebt": "134220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727463000", "totalLiabilities": "4114948000", "otherCurrentAssets": "119110000", "totalCurrentAssets": "2013491000", "currentLongTermDebt": "13610000", "longTermInvestments": "97842000", "shortTermInvestments": "None", "currentNetReceivables": "396882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4643214000", "currentAccountsPayable": "490648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3226127000", "totalShareholderEquity": "2245424000", "capitalLeaseObligations": "813777000", "otherCurrentLiabilities": "11083000", "totalCurrentLiabilities": "635951000", "otherNonCurrentLiabilities": "133815000", "totalNonCurrentLiabilities": "3478997000", "cashAndShortTermInvestments": "1087439000", "commonStockSharesOutstanding": "67515000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1087439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131594000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315198000", "capitalExpenditures": "47306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82562000", "cashflowFromInvestment": "-37107000", "stockBasedCompensation": "-24224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 896474000, "cost_of_revenue": 580647000, "gross_profit": 315827000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218348000, "depreciation_amortisation": 106103000, "ebitda": 324451000, "interest_expense": 50697000, "interest_income": null, "other_non_operating": null, "pretax_income": 167651000, "tax_provision": 36057000, "effective_tax_rate": null, "net_income": 111288000, "net_income_continuing_ops": 131594000, "net_income_to_common": 111288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1087439000, "short_term_investments": null, "net_receivables": 396882000, "inventory": 410060000, "other_current_assets": null, "total_current_assets": 2013491000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4643214000, "total_assets": 6656705000, "short_term_debt": 134220000, "accounts_payable": 490648000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635951000, "long_term_debt": 2398740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3478997000, "total_liabilities": 4114948000, "total_debt": 2532960000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1727463000, "total_equity": 2245424000, "shares_outstanding": 67515000, "operating_cash_flow": 315198000, "stock_based_compensation": -24224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37107000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82562000, "free_cash_flow": 362504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218348000", "ebitda": "324451000", "netIncome": "111288000", "grossProfit": "315827000", "depreciation": "None", "totalRevenue": "896474000", "costOfRevenue": "580647000", "interestIncome": "4062000", "incomeBeforeTax": "167651000", "interestExpense": "50697000", "operatingIncome": "209724000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "36057000", "reportedCurrency": "USD", "netInterestIncome": "-46635000", "nonInterestIncome": "None", "operatingExpenses": "106103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "106103000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "131594000" }, "balance": { "goodwill": "None", "inventory": "410060000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6656705000", "longTermDebt": "2398740000", "shortTermDebt": "134220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1727463000", "totalLiabilities": "4114948000", "otherCurrentAssets": "119110000", "totalCurrentAssets": "2013491000", "currentLongTermDebt": "13610000", "longTermInvestments": "97842000", "shortTermInvestments": "None", "currentNetReceivables": "396882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4643214000", "currentAccountsPayable": "490648000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3226127000", "totalShareholderEquity": "2245424000", "capitalLeaseObligations": "813777000", "otherCurrentLiabilities": "11083000", "totalCurrentLiabilities": "635951000", "otherNonCurrentLiabilities": "133815000", "totalNonCurrentLiabilities": "3478997000", "cashAndShortTermInvestments": "1087439000", "commonStockSharesOutstanding": "67515000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1087439000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131594000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315198000", "capitalExpenditures": "47306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82562000", "cashflowFromInvestment": "-37107000", "stockBasedCompensation": "-24224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "106103000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 948960000, "cost_of_revenue": 734226000, "gross_profit": 214734000, "ebit": 113512000, "ebitda": 204079000, "pretax_income": 64062000, "tax_provision": 8757000, "net_income": 45074000, "net_income_to_common": 45074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 891910000, "total_current_assets": 1910819000, "total_assets": 6597126000, "short_term_debt": 136471000, "long_term_debt": 2401208000, "total_debt": 2537679000, "total_liabilities": 4215860000, "total_equity": 2093559000, "shares_outstanding": 67393000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 206093495, "capital_expenditure": 35518636, "free_cash_flow": 241612131, "dividends_paid": 12161236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119159, "ticker_id": 7106, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113512000", "ebitda": "204079000", "netIncome": "45074000", "grossProfit": "214734000", "depreciation": "None", "totalRevenue": "948960000", "costOfRevenue": "734226000", "interestIncome": "36502000", "incomeBeforeTax": "64062000", "interestExpense": "49450000", "operatingIncome": "124167000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8757000", "reportedCurrency": "USD", "netInterestIncome": "-85952000", "nonInterestIncome": "None", "operatingExpenses": "90567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90567000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "55305000" }, "balance": { "goodwill": "None", "inventory": "453463000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6597126000", "longTermDebt": "2401208000", "shortTermDebt": "136471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1629386000", "totalLiabilities": "4215860000", "otherCurrentAssets": "92110000", "totalCurrentAssets": "1910819000", "currentLongTermDebt": "13727000", "longTermInvestments": "107058000", "shortTermInvestments": "None", "currentNetReceivables": "473336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4686307000", "currentAccountsPayable": "546305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3233140000", "totalShareholderEquity": "2093559000", "capitalLeaseObligations": "818205000", "otherCurrentLiabilities": "46840000", "totalCurrentLiabilities": "729616000", "otherNonCurrentLiabilities": "150462000", "totalNonCurrentLiabilities": "3486244000", "cashAndShortTermInvestments": "891910000", "commonStockSharesOutstanding": "67393000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43801974", "profitLoss": "None", "dividendPayout": "12161236", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206093495", "capitalExpenditures": "35518636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154298112", "cashflowFromInvestment": "2547488", "stockBasedCompensation": "26501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12161236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88011123", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 948960000, "cost_of_revenue": 734226000, "gross_profit": 214734000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113512000, "depreciation_amortisation": 90567000, "ebitda": 204079000, "interest_expense": 49450000, "interest_income": null, "other_non_operating": null, "pretax_income": 64062000, "tax_provision": 8757000, "effective_tax_rate": null, "net_income": 45074000, "net_income_continuing_ops": 55305000, "net_income_to_common": 45074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 891910000, "short_term_investments": null, "net_receivables": 473336000, "inventory": 453463000, "other_current_assets": null, "total_current_assets": 1910819000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4686307000, "total_assets": 6597126000, "short_term_debt": 136471000, "accounts_payable": 546305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 729616000, "long_term_debt": 2401208000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3486244000, "total_liabilities": 4215860000, "total_debt": 2537679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1629386000, "total_equity": 2093559000, "shares_outstanding": 67393000, "operating_cash_flow": 206093495, "stock_based_compensation": 26501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35518636, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2547488, "dividends_paid": 12161236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 154298112, "free_cash_flow": 241612131, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113512000", "ebitda": "204079000", "netIncome": "45074000", "grossProfit": "214734000", "depreciation": "None", "totalRevenue": "948960000", "costOfRevenue": "734226000", "interestIncome": "36502000", "incomeBeforeTax": "64062000", "interestExpense": "49450000", "operatingIncome": "124167000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8757000", "reportedCurrency": "USD", "netInterestIncome": "-85952000", "nonInterestIncome": "None", "operatingExpenses": "90567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "734226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90567000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "55305000" }, "balance": { "goodwill": "None", "inventory": "453463000", "commonStock": "392201000", "currentDebt": "None", "investments": "None", "totalAssets": "6597126000", "longTermDebt": "2401208000", "shortTermDebt": "136471000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1629386000", "totalLiabilities": "4215860000", "otherCurrentAssets": "92110000", "totalCurrentAssets": "1910819000", "currentLongTermDebt": "13727000", "longTermInvestments": "107058000", "shortTermInvestments": "None", "currentNetReceivables": "473336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4686307000", "currentAccountsPayable": "546305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3233140000", "totalShareholderEquity": "2093559000", "capitalLeaseObligations": "818205000", "otherCurrentLiabilities": "46840000", "totalCurrentLiabilities": "729616000", "otherNonCurrentLiabilities": "150462000", "totalNonCurrentLiabilities": "3486244000", "cashAndShortTermInvestments": "891910000", "commonStockSharesOutstanding": "67393000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "891910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43801974", "profitLoss": "None", "dividendPayout": "12161236", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "206093495", "capitalExpenditures": "35518636", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "154298112", "cashflowFromInvestment": "2547488", "stockBasedCompensation": "26501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12161236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88011123", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 934801000, "cost_of_revenue": 794296000, "gross_profit": 140505000, "ebit": 103259000, "ebitda": 202534000, "pretax_income": 75435000, "tax_provision": 10531000, "net_income": 31074000, "net_income_to_common": 31074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511104000, "total_current_assets": 1679198000, "total_assets": 6483130000, "short_term_debt": 438667000, "long_term_debt": 1818605000, "total_debt": 2257272000, "total_liabilities": 4177131000, "total_equity": 2002080000, "shares_outstanding": 67506000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 209897000, "capital_expenditure": 46382000, "free_cash_flow": 256279000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119161, "ticker_id": 7106, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103259000", "ebitda": "202534000", "netIncome": "31074000", "grossProfit": "140505000", "depreciation": "None", "totalRevenue": "934801000", "costOfRevenue": "794296000", "interestIncome": "42235000", "incomeBeforeTax": "75435000", "interestExpense": "27824000", "operatingIncome": "41230000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10531000", "reportedCurrency": "USD", "netInterestIncome": "14411000", "nonInterestIncome": "None", "operatingExpenses": "99275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99275000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "64904000" }, "balance": { "goodwill": "None", "inventory": "408854000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6483130000", "longTermDebt": "1818605000", "shortTermDebt": "438667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1595775000", "totalLiabilities": "4177131000", "otherCurrentAssets": "77159000", "totalCurrentAssets": "1679198000", "currentLongTermDebt": "313394000", "longTermInvestments": "159200000", "shortTermInvestments": "None", "currentNetReceivables": "682081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4803932000", "currentAccountsPayable": "770778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973593000", "totalShareholderEquity": "2002080000", "capitalLeaseObligations": "841594000", "otherCurrentLiabilities": "47577000", "totalCurrentLiabilities": "1257022000", "otherNonCurrentLiabilities": "149837000", "totalNonCurrentLiabilities": "2920109000", "cashAndShortTermInvestments": "511104000", "commonStockSharesOutstanding": "67506000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "511104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64904000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209897000", "capitalExpenditures": "46382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85890000", "cashflowFromInvestment": "-39029000", "stockBasedCompensation": "-13783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99275000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 934801000, "cost_of_revenue": 794296000, "gross_profit": 140505000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103259000, "depreciation_amortisation": 99275000, "ebitda": 202534000, "interest_expense": 27824000, "interest_income": null, "other_non_operating": null, "pretax_income": 75435000, "tax_provision": 10531000, "effective_tax_rate": null, "net_income": 31074000, "net_income_continuing_ops": 64904000, "net_income_to_common": 31074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511104000, "short_term_investments": null, "net_receivables": 682081000, "inventory": 408854000, "other_current_assets": null, "total_current_assets": 1679198000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4803932000, "total_assets": 6483130000, "short_term_debt": 438667000, "accounts_payable": 770778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1257022000, "long_term_debt": 1818605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2920109000, "total_liabilities": 4177131000, "total_debt": 2257272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1595775000, "total_equity": 2002080000, "shares_outstanding": 67506000, "operating_cash_flow": 209897000, "stock_based_compensation": -13783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39029000, "dividends_paid": 12468000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85890000, "free_cash_flow": 256279000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103259000", "ebitda": "202534000", "netIncome": "31074000", "grossProfit": "140505000", "depreciation": "None", "totalRevenue": "934801000", "costOfRevenue": "794296000", "interestIncome": "42235000", "incomeBeforeTax": "75435000", "interestExpense": "27824000", "operatingIncome": "41230000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "10531000", "reportedCurrency": "USD", "netInterestIncome": "14411000", "nonInterestIncome": "None", "operatingExpenses": "99275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "794296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99275000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "64904000" }, "balance": { "goodwill": "None", "inventory": "408854000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6483130000", "longTermDebt": "1818605000", "shortTermDebt": "438667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1595775000", "totalLiabilities": "4177131000", "otherCurrentAssets": "77159000", "totalCurrentAssets": "1679198000", "currentLongTermDebt": "313394000", "longTermInvestments": "159200000", "shortTermInvestments": "None", "currentNetReceivables": "682081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4803932000", "currentAccountsPayable": "770778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2973593000", "totalShareholderEquity": "2002080000", "capitalLeaseObligations": "841594000", "otherCurrentLiabilities": "47577000", "totalCurrentLiabilities": "1257022000", "otherNonCurrentLiabilities": "149837000", "totalNonCurrentLiabilities": "2920109000", "cashAndShortTermInvestments": "511104000", "commonStockSharesOutstanding": "67506000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "511104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64904000", "profitLoss": "None", "dividendPayout": "12468000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "209897000", "capitalExpenditures": "46382000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85890000", "cashflowFromInvestment": "-39029000", "stockBasedCompensation": "-13783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12468000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99275000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 920357000, "cost_of_revenue": 744564000, "gross_profit": 175793000, "ebit": 96183000, "ebitda": 196834000, "pretax_income": 68499000, "tax_provision": 4832000, "net_income": 35221000, "net_income_to_common": 35221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 426126000, "total_current_assets": 1509303000, "total_assets": 6422861917, "short_term_debt": 445802000, "long_term_debt": 1821525000, "total_debt": 2267327000, "total_liabilities": 4140294000, "total_equity": 2008874345, "shares_outstanding": 67393886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 89328363, "capital_expenditure": 11299022, "free_cash_flow": 100627385, "dividends_paid": 12466236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119162, "ticker_id": 7106, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96183000", "ebitda": "196834000", "netIncome": "35221000", "grossProfit": "175793000", "depreciation": "None", "totalRevenue": "920357000", "costOfRevenue": "744564000", "interestIncome": "3242000", "incomeBeforeTax": "68499000", "interestExpense": "27684000", "operatingIncome": "75142000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4832000", "reportedCurrency": "USD", "netInterestIncome": "-24442000", "nonInterestIncome": "None", "operatingExpenses": "100651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100651000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63667000" }, "balance": { "goodwill": "None", "inventory": "458348000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6422861917", "longTermDebt": "1821525000", "shortTermDebt": "445802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1577169000", "totalLiabilities": "4140294000", "otherCurrentAssets": "59680000", "totalCurrentAssets": "1509303000", "currentLongTermDebt": "315299000", "longTermInvestments": "158013000", "shortTermInvestments": "62494", "currentNetReceivables": "565149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4913780263", "currentAccountsPayable": "694705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3004682000", "totalShareholderEquity": "2008874345", "capitalLeaseObligations": "867858000", "otherCurrentLiabilities": "66757000", "totalCurrentLiabilities": "1207264000", "otherNonCurrentLiabilities": "144374000", "totalNonCurrentLiabilities": "2933030000", "cashAndShortTermInvestments": "426126000", "commonStockSharesOutstanding": "67393886", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "426126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35213736", "profitLoss": "None", "dividendPayout": "12466236", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89328363", "capitalExpenditures": "11299022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67803250", "cashflowFromInvestment": "-2978778", "stockBasedCompensation": "14640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12466236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100630242", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 920357000, "cost_of_revenue": 744564000, "gross_profit": 175793000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96183000, "depreciation_amortisation": 100651000, "ebitda": 196834000, "interest_expense": 27684000, "interest_income": null, "other_non_operating": null, "pretax_income": 68499000, "tax_provision": 4832000, "effective_tax_rate": null, "net_income": 35221000, "net_income_continuing_ops": 63667000, "net_income_to_common": 35221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 426126000, "short_term_investments": 62494, "net_receivables": 565149000, "inventory": 458348000, "other_current_assets": null, "total_current_assets": 1509303000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4913780263, "total_assets": 6422861917, "short_term_debt": 445802000, "accounts_payable": 694705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1207264000, "long_term_debt": 1821525000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2933030000, "total_liabilities": 4140294000, "total_debt": 2267327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1577169000, "total_equity": 2008874345, "shares_outstanding": 67393886, "operating_cash_flow": 89328363, "stock_based_compensation": 14640000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11299022, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2978778, "dividends_paid": 12466236, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67803250, "free_cash_flow": 100627385, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96183000", "ebitda": "196834000", "netIncome": "35221000", "grossProfit": "175793000", "depreciation": "None", "totalRevenue": "920357000", "costOfRevenue": "744564000", "interestIncome": "3242000", "incomeBeforeTax": "68499000", "interestExpense": "27684000", "operatingIncome": "75142000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4832000", "reportedCurrency": "USD", "netInterestIncome": "-24442000", "nonInterestIncome": "None", "operatingExpenses": "100651000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100651000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "63667000" }, "balance": { "goodwill": "None", "inventory": "458348000", "commonStock": "391924000", "currentDebt": "None", "investments": "None", "totalAssets": "6422861917", "longTermDebt": "1821525000", "shortTermDebt": "445802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1577169000", "totalLiabilities": "4140294000", "otherCurrentAssets": "59680000", "totalCurrentAssets": "1509303000", "currentLongTermDebt": "315299000", "longTermInvestments": "158013000", "shortTermInvestments": "62494", "currentNetReceivables": "565149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4913780263", "currentAccountsPayable": "694705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3004682000", "totalShareholderEquity": "2008874345", "capitalLeaseObligations": "867858000", "otherCurrentLiabilities": "66757000", "totalCurrentLiabilities": "1207264000", "otherNonCurrentLiabilities": "144374000", "totalNonCurrentLiabilities": "2933030000", "cashAndShortTermInvestments": "426126000", "commonStockSharesOutstanding": "67393886", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "426126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35213736", "profitLoss": "None", "dividendPayout": "12466236", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "89328363", "capitalExpenditures": "11299022", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67803250", "cashflowFromInvestment": "-2978778", "stockBasedCompensation": "14640000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12466236", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "100630242", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 915711000, "cost_of_revenue": 736321000, "gross_profit": 179390000, "ebit": 99766000, "ebitda": 194976000, "pretax_income": 72090000, "tax_provision": 5721000, "net_income": 52617000, "net_income_to_common": 52617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406649372, "total_current_assets": 1440466562, "total_assets": 6372908707, "short_term_debt": 445810961, "long_term_debt": 1824355000, "total_debt": 2270165961, "total_liabilities": 4154719687, "total_equity": 1967846352, "shares_outstanding": 67561585, "goodwill_and_intangibles": 580021000 }, "cash_flow": { "operating_cash_flow": 90518000, "capital_expenditure": 46991148, "free_cash_flow": 137509148, "dividends_paid": 12411309, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119163, "ticker_id": 7106, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99766000", "ebitda": "194976000", "netIncome": "52617000", "grossProfit": "179390000", "depreciation": "None", "totalRevenue": "915711000", "costOfRevenue": "736321000", "interestIncome": "3445000", "incomeBeforeTax": "72090000", "interestExpense": "27676000", "operatingIncome": "84180000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5721000", "reportedCurrency": "USD", "netInterestIncome": "-24231000", "nonInterestIncome": "None", "operatingExpenses": "95210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95210000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "66369000" }, "balance": { "goodwill": "None", "inventory": "394839559", "commonStock": "391519985", "currentDebt": "None", "investments": "None", "totalAssets": "6372908707", "longTermDebt": "1824355000", "shortTermDebt": "445810961", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "580021000", "reportedCurrency": "USD", "retainedEarnings": "1552811632", "totalLiabilities": "4154719687", "otherCurrentAssets": "59554544", "totalCurrentAssets": "1440466562", "currentLongTermDebt": "314898000", "longTermInvestments": "162929000", "shortTermInvestments": "None", "currentNetReceivables": "579423085", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4932442145", "currentAccountsPayable": "690529433", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3018261414", "totalShareholderEquity": "1967846352", "capitalLeaseObligations": "882123000", "otherCurrentLiabilities": "89984144", "totalCurrentLiabilities": "1226324538", "otherNonCurrentLiabilities": "136646000", "totalNonCurrentLiabilities": "2928395148", "cashAndShortTermInvestments": "406649372", "commonStockSharesOutstanding": "67561585", "intangibleAssetsExcludingGoodwill": "580021000", "cashAndCashEquivalentsAtCarryingValue": "406649372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52381960", "profitLoss": "None", "dividendPayout": "12411309", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90518000", "capitalExpenditures": "46991148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79775000", "cashflowFromInvestment": "-61413435", "stockBasedCompensation": "-3385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12411309", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94784697", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915711000, "cost_of_revenue": 736321000, "gross_profit": 179390000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99766000, "depreciation_amortisation": 95210000, "ebitda": 194976000, "interest_expense": 27676000, "interest_income": null, "other_non_operating": null, "pretax_income": 72090000, "tax_provision": 5721000, "effective_tax_rate": null, "net_income": 52617000, "net_income_continuing_ops": 66369000, "net_income_to_common": 52617000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406649372, "short_term_investments": null, "net_receivables": 579423085, "inventory": 394839559, "other_current_assets": null, "total_current_assets": 1440466562, "net_ppe": null, "goodwill": null, "intangible_assets": 580021000, "goodwill_and_intangibles": 580021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4932442145, "total_assets": 6372908707, "short_term_debt": 445810961, "accounts_payable": 690529433, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1226324538, "long_term_debt": 1824355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2928395148, "total_liabilities": 4154719687, "total_debt": 2270165961, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1552811632, "total_equity": 1967846352, "shares_outstanding": 67561585, "operating_cash_flow": 90518000, "stock_based_compensation": -3385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46991148, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61413435, "dividends_paid": 12411309, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79775000, "free_cash_flow": 137509148, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99766000", "ebitda": "194976000", "netIncome": "52617000", "grossProfit": "179390000", "depreciation": "None", "totalRevenue": "915711000", "costOfRevenue": "736321000", "interestIncome": "3445000", "incomeBeforeTax": "72090000", "interestExpense": "27676000", "operatingIncome": "84180000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5721000", "reportedCurrency": "USD", "netInterestIncome": "-24231000", "nonInterestIncome": "None", "operatingExpenses": "95210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "736321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95210000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "66369000" }, "balance": { "goodwill": "None", "inventory": "394839559", "commonStock": "391519985", "currentDebt": "None", "investments": "None", "totalAssets": "6372908707", "longTermDebt": "1824355000", "shortTermDebt": "445810961", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "580021000", "reportedCurrency": "USD", "retainedEarnings": "1552811632", "totalLiabilities": "4154719687", "otherCurrentAssets": "59554544", "totalCurrentAssets": "1440466562", "currentLongTermDebt": "314898000", "longTermInvestments": "162929000", "shortTermInvestments": "None", "currentNetReceivables": "579423085", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4932442145", "currentAccountsPayable": "690529433", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3018261414", "totalShareholderEquity": "1967846352", "capitalLeaseObligations": "882123000", "otherCurrentLiabilities": "89984144", "totalCurrentLiabilities": "1226324538", "otherNonCurrentLiabilities": "136646000", "totalNonCurrentLiabilities": "2928395148", "cashAndShortTermInvestments": "406649372", "commonStockSharesOutstanding": "67561585", "intangibleAssetsExcludingGoodwill": "580021000", "cashAndCashEquivalentsAtCarryingValue": "406649372", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52381960", "profitLoss": "None", "dividendPayout": "12411309", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "90518000", "capitalExpenditures": "46991148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79775000", "cashflowFromInvestment": "-61413435", "stockBasedCompensation": "-3385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12411309", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94784697", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 922419000, "cost_of_revenue": 772468000, "gross_profit": 149951000, "ebit": 75220000, "ebitda": 175335000, "pretax_income": 45134000, "tax_provision": -14437000, "net_income": 33491000, "net_income_to_common": 33491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459054262, "total_current_assets": 1472747233, "total_assets": 6393674816, "short_term_debt": 433219122, "long_term_debt": 1827085000, "total_debt": 2260304122, "total_liabilities": 4231775623, "total_equity": 1921047798, "shares_outstanding": 67572104, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 131192157, "capital_expenditure": 71920848, "free_cash_flow": 203113005, "dividends_paid": 12771199, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119164, "ticker_id": 7106, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75220000", "ebitda": "175335000", "netIncome": "33491000", "grossProfit": "149951000", "depreciation": "None", "totalRevenue": "922419000", "costOfRevenue": "772468000", "interestIncome": "11205000", "incomeBeforeTax": "45134000", "interestExpense": "30086000", "operatingIncome": "49836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14437000", "reportedCurrency": "USD", "netInterestIncome": "-18881000", "nonInterestIncome": "None", "operatingExpenses": "100115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100115000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59571000" }, "balance": { "goodwill": "None", "inventory": "424590496", "commonStock": "389918799", "currentDebt": "None", "investments": "None", "totalAssets": "6393674816", "longTermDebt": "1827085000", "shortTermDebt": "433219122", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1506516571", "totalLiabilities": "4231775623", "otherCurrentAssets": "58217608", "totalCurrentAssets": "1472747233", "currentLongTermDebt": "314716000", "longTermInvestments": "189869000", "shortTermInvestments": "None", "currentNetReceivables": "530884865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4920927582", "currentAccountsPayable": "767917896", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2998500875", "totalShareholderEquity": "1921047798", "capitalLeaseObligations": "872120000", "otherCurrentLiabilities": "94505992", "totalCurrentLiabilities": "1295643011", "otherNonCurrentLiabilities": "154918000", "totalNonCurrentLiabilities": "2936132611", "cashAndShortTermInvestments": "459054262", "commonStockSharesOutstanding": "67572104", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "459054262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34416638", "profitLoss": "None", "dividendPayout": "12771199", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131192157", "capitalExpenditures": "71920848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100752632", "cashflowFromInvestment": "-103108532", "stockBasedCompensation": "6470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12771199", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182647", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102882021", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 922419000, "cost_of_revenue": 772468000, "gross_profit": 149951000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75220000, "depreciation_amortisation": 100115000, "ebitda": 175335000, "interest_expense": 30086000, "interest_income": null, "other_non_operating": null, "pretax_income": 45134000, "tax_provision": -14437000, "effective_tax_rate": null, "net_income": 33491000, "net_income_continuing_ops": 59571000, "net_income_to_common": 33491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459054262, "short_term_investments": null, "net_receivables": 530884865, "inventory": 424590496, "other_current_assets": null, "total_current_assets": 1472747233, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4920927582, "total_assets": 6393674816, "short_term_debt": 433219122, "accounts_payable": 767917896, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1295643011, "long_term_debt": 1827085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2936132611, "total_liabilities": 4231775623, "total_debt": 2260304122, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1506516571, "total_equity": 1921047798, "shares_outstanding": 67572104, "operating_cash_flow": 131192157, "stock_based_compensation": 6470000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71920848, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103108532, "dividends_paid": 12771199, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100752632, "free_cash_flow": 203113005, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75220000", "ebitda": "175335000", "netIncome": "33491000", "grossProfit": "149951000", "depreciation": "None", "totalRevenue": "922419000", "costOfRevenue": "772468000", "interestIncome": "11205000", "incomeBeforeTax": "45134000", "interestExpense": "30086000", "operatingIncome": "49836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-14437000", "reportedCurrency": "USD", "netInterestIncome": "-18881000", "nonInterestIncome": "None", "operatingExpenses": "100115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "772468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "100115000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "59571000" }, "balance": { "goodwill": "None", "inventory": "424590496", "commonStock": "389918799", "currentDebt": "None", "investments": "None", "totalAssets": "6393674816", "longTermDebt": "1827085000", "shortTermDebt": "433219122", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1506516571", "totalLiabilities": "4231775623", "otherCurrentAssets": "58217608", "totalCurrentAssets": "1472747233", "currentLongTermDebt": "314716000", "longTermInvestments": "189869000", "shortTermInvestments": "None", "currentNetReceivables": "530884865", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4920927582", "currentAccountsPayable": "767917896", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2998500875", "totalShareholderEquity": "1921047798", "capitalLeaseObligations": "872120000", "otherCurrentLiabilities": "94505992", "totalCurrentLiabilities": "1295643011", "otherNonCurrentLiabilities": "154918000", "totalNonCurrentLiabilities": "2936132611", "cashAndShortTermInvestments": "459054262", "commonStockSharesOutstanding": "67572104", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "459054262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34416638", "profitLoss": "None", "dividendPayout": "12771199", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131192157", "capitalExpenditures": "71920848", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100752632", "cashflowFromInvestment": "-103108532", "stockBasedCompensation": "6470000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12771199", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182647", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102882021", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 823272000, "cost_of_revenue": 730047000, "gross_profit": 93225000, "ebit": 52448000, "ebitda": 150733000, "pretax_income": 26088000, "tax_provision": -17532000, "net_income": 24189000, "net_income_to_common": 24189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526162065, "total_current_assets": 1458236306, "total_assets": 6382619062, "short_term_debt": 131057840, "long_term_debt": 2129056000, "total_debt": 2260113840, "total_liabilities": 4094138115, "total_equity": 1971072548, "shares_outstanding": 67382861, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 106437000, "capital_expenditure": 140531000, "free_cash_flow": 246968000, "dividends_paid": 12463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119166, "ticker_id": 7106, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52448000", "ebitda": "150733000", "netIncome": "24189000", "grossProfit": "93225000", "depreciation": "None", "totalRevenue": "823272000", "costOfRevenue": "730047000", "interestIncome": "2129000", "incomeBeforeTax": "26088000", "interestExpense": "26360000", "operatingIncome": "-5060000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17532000", "reportedCurrency": "USD", "netInterestIncome": "-24231000", "nonInterestIncome": "None", "operatingExpenses": "98285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98285000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43620000" }, "balance": { "goodwill": "None", "inventory": "406700379", "commonStock": "389754986", "currentDebt": "None", "investments": "None", "totalAssets": "6382619062", "longTermDebt": "2129056000", "shortTermDebt": "131057840", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1488047738", "totalLiabilities": "4094138115", "otherCurrentAssets": "48982107", "totalCurrentAssets": "1458236306", "currentLongTermDebt": "13925000", "longTermInvestments": "238831000", "shortTermInvestments": "None", "currentNetReceivables": "476391753", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4924382755", "currentAccountsPayable": "705352107", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4359642000", "shortLongTermDebtTotal": "2973751763", "totalShareholderEquity": "1971072548", "capitalLeaseObligations": "845092000", "otherCurrentLiabilities": "54063635", "totalCurrentLiabilities": "890473584", "otherNonCurrentLiabilities": "138811000", "totalNonCurrentLiabilities": "3203664531", "cashAndShortTermInvestments": "526162065", "commonStockSharesOutstanding": "67382861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526162065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43620000", "profitLoss": "None", "dividendPayout": "12463000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106437000", "capitalExpenditures": "140531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72945000", "cashflowFromInvestment": "-150532000", "stockBasedCompensation": "11353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "57427", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98285000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823272000, "cost_of_revenue": 730047000, "gross_profit": 93225000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52448000, "depreciation_amortisation": 98285000, "ebitda": 150733000, "interest_expense": 26360000, "interest_income": null, "other_non_operating": null, "pretax_income": 26088000, "tax_provision": -17532000, "effective_tax_rate": null, "net_income": 24189000, "net_income_continuing_ops": 43620000, "net_income_to_common": 24189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526162065, "short_term_investments": null, "net_receivables": 476391753, "inventory": 406700379, "other_current_assets": null, "total_current_assets": 1458236306, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4924382755, "total_assets": 6382619062, "short_term_debt": 131057840, "accounts_payable": 705352107, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 890473584, "long_term_debt": 2129056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3203664531, "total_liabilities": 4094138115, "total_debt": 2260113840, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1488047738, "total_equity": 1971072548, "shares_outstanding": 67382861, "operating_cash_flow": 106437000, "stock_based_compensation": 11353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150532000, "dividends_paid": 12463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72945000, "free_cash_flow": 246968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52448000", "ebitda": "150733000", "netIncome": "24189000", "grossProfit": "93225000", "depreciation": "None", "totalRevenue": "823272000", "costOfRevenue": "730047000", "interestIncome": "2129000", "incomeBeforeTax": "26088000", "interestExpense": "26360000", "operatingIncome": "-5060000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17532000", "reportedCurrency": "USD", "netInterestIncome": "-24231000", "nonInterestIncome": "None", "operatingExpenses": "98285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "730047000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98285000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "43620000" }, "balance": { "goodwill": "None", "inventory": "406700379", "commonStock": "389754986", "currentDebt": "None", "investments": "None", "totalAssets": "6382619062", "longTermDebt": "2129056000", "shortTermDebt": "131057840", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1488047738", "totalLiabilities": "4094138115", "otherCurrentAssets": "48982107", "totalCurrentAssets": "1458236306", "currentLongTermDebt": "13925000", "longTermInvestments": "238831000", "shortTermInvestments": "None", "currentNetReceivables": "476391753", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4924382755", "currentAccountsPayable": "705352107", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "4359642000", "shortLongTermDebtTotal": "2973751763", "totalShareholderEquity": "1971072548", "capitalLeaseObligations": "845092000", "otherCurrentLiabilities": "54063635", "totalCurrentLiabilities": "890473584", "otherNonCurrentLiabilities": "138811000", "totalNonCurrentLiabilities": "3203664531", "cashAndShortTermInvestments": "526162065", "commonStockSharesOutstanding": "67382861", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526162065", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43620000", "profitLoss": "None", "dividendPayout": "12463000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106437000", "capitalExpenditures": "140531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72945000", "cashflowFromInvestment": "-150532000", "stockBasedCompensation": "11353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "57427", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98285000", "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": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "income_statement": { "revenue": 939372000, "cost_of_revenue": 724394000, "gross_profit": 214978000, "ebit": 140205000, "ebitda": 235662000, "pretax_income": 109963000, "tax_provision": 19128000, "net_income": 56690000, "net_income_to_common": 56690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 644612290, "total_current_assets": 1612555938, "total_assets": 6399934419, "short_term_debt": 121955403, "long_term_debt": 2131206000, "total_debt": 2253161403, "total_liabilities": 4120587852, "total_equity": 1948964499, "shares_outstanding": 67900496, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196386000, "capital_expenditure": 111483000, "free_cash_flow": 307869000, "dividends_paid": 12467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119167, "ticker_id": 7106, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:20.905067+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "140205000", "ebitda": "235662000", "netIncome": "56690000", "grossProfit": "214978000", "depreciation": "None", "totalRevenue": "939372000", "costOfRevenue": "724394000", "interestIncome": "15945000", "incomeBeforeTax": "109963000", "interestExpense": "30242000", "operatingIncome": "119521000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19128000", "reportedCurrency": "USD", "netInterestIncome": "-14297000", "nonInterestIncome": "None", "operatingExpenses": "95457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95457000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "90835000" }, "balance": { "goodwill": "None", "inventory": "458353981", "commonStock": "390950481", "currentDebt": "None", "investments": "None", "totalAssets": "6399934419", "longTermDebt": "2131206000", "shortTermDebt": "121955403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1480906434", "totalLiabilities": "4120587852", "otherCurrentAssets": "46241389", "totalCurrentAssets": "1612555938", "currentLongTermDebt": "12885000", "longTermInvestments": "199227000", "shortTermInvestments": "None", "currentNetReceivables": "463348275", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4787378481", "currentAccountsPayable": "701564010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3000637188", "totalShareholderEquity": "1948964499", "capitalLeaseObligations": "861777000", "otherCurrentLiabilities": "38451969", "totalCurrentLiabilities": "861971382", "otherNonCurrentLiabilities": "148104000", "totalNonCurrentLiabilities": "3258616470", "cashAndShortTermInvestments": "644612290", "commonStockSharesOutstanding": "67900496", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "644612290", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90835000", "profitLoss": "None", "dividendPayout": "12467000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196386000", "capitalExpenditures": "111483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198374000", "cashflowFromInvestment": "-150532000", "stockBasedCompensation": "-9450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939372000, "cost_of_revenue": 724394000, "gross_profit": 214978000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 140205000, "depreciation_amortisation": 95457000, "ebitda": 235662000, "interest_expense": 30242000, "interest_income": null, "other_non_operating": null, "pretax_income": 109963000, "tax_provision": 19128000, "effective_tax_rate": null, "net_income": 56690000, "net_income_continuing_ops": 90835000, "net_income_to_common": 56690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 644612290, "short_term_investments": null, "net_receivables": 463348275, "inventory": 458353981, "other_current_assets": null, "total_current_assets": 1612555938, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4787378481, "total_assets": 6399934419, "short_term_debt": 121955403, "accounts_payable": 701564010, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 861971382, "long_term_debt": 2131206000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3258616470, "total_liabilities": 4120587852, "total_debt": 2253161403, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1480906434, "total_equity": 1948964499, "shares_outstanding": 67900496, "operating_cash_flow": 196386000, "stock_based_compensation": -9450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150532000, "dividends_paid": 12467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198374000, "free_cash_flow": 307869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "140205000", "ebitda": "235662000", "netIncome": "56690000", "grossProfit": "214978000", "depreciation": "None", "totalRevenue": "939372000", "costOfRevenue": "724394000", "interestIncome": "15945000", "incomeBeforeTax": "109963000", "interestExpense": "30242000", "operatingIncome": "119521000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19128000", "reportedCurrency": "USD", "netInterestIncome": "-14297000", "nonInterestIncome": "None", "operatingExpenses": "95457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724394000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95457000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "90835000" }, "balance": { "goodwill": "None", "inventory": "458353981", "commonStock": "390950481", "currentDebt": "None", "investments": "None", "totalAssets": "6399934419", "longTermDebt": "2131206000", "shortTermDebt": "121955403", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1480906434", "totalLiabilities": "4120587852", "otherCurrentAssets": "46241389", "totalCurrentAssets": "1612555938", "currentLongTermDebt": "12885000", "longTermInvestments": "199227000", "shortTermInvestments": "None", "currentNetReceivables": "463348275", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4787378481", "currentAccountsPayable": "701564010", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3000637188", "totalShareholderEquity": "1948964499", "capitalLeaseObligations": "861777000", "otherCurrentLiabilities": "38451969", "totalCurrentLiabilities": "861971382", "otherNonCurrentLiabilities": "148104000", "totalNonCurrentLiabilities": "3258616470", "cashAndShortTermInvestments": "644612290", "commonStockSharesOutstanding": "67900496", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "644612290", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90835000", "profitLoss": "None", "dividendPayout": "12467000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "196386000", "capitalExpenditures": "111483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198374000", "cashflowFromInvestment": "-150532000", "stockBasedCompensation": "-9450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95457000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }