{ "ticker": { "uuid": "c17cdd86-983e-4b56-b412-ebd958dfa3ed", "symbol": "BLMN", "name": "Bloomin Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c17cdd86-983e-4b56-b412-ebd958dfa3ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/c17cdd86-983e-4b56-b412-ebd958dfa3ed/" }, "ticker_metadata": { "id": 5082, "uuid": "c17cdd86-983e-4b56-b412-ebd958dfa3ed", "symbol": "BLMN", "name": "Bloomin Brands Inc", "asset_type": "equity", "market_cap": 722585000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Bloomin 'Brands, Inc. owns and operates casual, upscale casual and fine dining restaurants in the United States and internationally. The company is headquartered in Tampa, Florida.", "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": "c17cdd86-983e-4b56-b412-ebd958dfa3ed", "symbol": "BLMN", "name": "Bloomin Brands Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/c17cdd86-983e-4b56-b412-ebd958dfa3ed/", "api_url": "https://sharemaestro.com/factors/api/tickers/c17cdd86-983e-4b56-b412-ebd958dfa3ed/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.79, "value": 0.8, "quality": 0.73, "momentum": 0.24, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 7.27, "market_cap": 623409770, "pe_ratio": 28.677, "earnings_yield": 0.0349, "ebitda_to_ev": 0.153, "shareholder_yield": 0.1023, "roe": 0.055, "piotroski_f_score": 7, "momentum_12_1": 0.093, "volatility_252d": 0.7719 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.413068+00:00", "batch_id": "" }, "size": { "price_close": 7.27, "market_cap": 623409770, "market_cap_usd": 623409770, "enterprise_value": 1485095770, "shares_outstanding": 85751000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.677, "pb_ratio": 1.5761, "ptbv_ratio": null, "ps_ratio": 0.1572, "pcf_ratio": 2.2382, "pfcf_ratio": 1.4238, "ev_ebitda": 6.535, "ev_ebit": 31.4479, "ev_sales": 0.3744, "ev_fcf": 3.3917, "earnings_yield": 0.0349, "fcf_yield": 0.2948, "price_to_sales": 0.1572, "price_to_book": 1.5761, "price_to_cashflow": 2.2382, "ebitda_to_ev": 0.153, "sales_yield": 2.6706 }, "yield": { "dividend_yield": 0.1023, "buyback_yield": 0, "shareholder_yield": 0.1023, "debt_paydown_yield": null, "total_yield": 0.1023 }, "quality": { "gross_margin": 0.5445, "operating_margin": 0.0119, "net_margin": 0.0055, "ebitda_margin": 0.0573, "fcf_margin": 0.1104, "roe": 0.055, "roa": 0.007, "roic": 0.0282, "roc_greenblatt": null, "asset_turnover": 1.2735, "cash_conversion": 20.1418, "accruals_ratio": -0.0825, "sbc_to_revenue": 0.0032, "piotroski_f_score": 7, "altman_z_score": 0.8408, "earnings_stability_5y": 18.7084, "revenue_stability_5y": 0.0882, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6933, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 6.8659, "net_debt_to_ebitda": 3.7917, "debt_to_assets": 0.2996, "interest_coverage": 1.0138, "current_ratio": 0.244, "quick_ratio": 0.1775, "net_debt": 861686000, "local_beta": 0.0024, "volatility_252d": 0.7719, "volatility_60d": 1.6617, "max_drawdown_12m": -0.4718, "risk_adjusted_momentum": 0.1205 }, "growth": { "revenue_growth_1y": 0.0424, "revenue_growth_3y_cagr": -0.0044, "revenue_growth_5y_cagr": 0.0453, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.6249, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.069, "book_value_growth_1y": 1.4818, "revenue_growth": 0.0424, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1047, "price_return_3m": 0.2097, "price_return_6m": 0.077, "price_return_9m": 0.0225, "price_return_12m": -0.0214, "price_return_12m_ex1m": 0.093, "momentum_6m": 0.077, "momentum_12m": -0.0214, "momentum_12_1": 0.093, "distance_from_52w_high": -0.2699, "distance_from_52w_low": 0.3821, "relative_strength": -0.1794 }, "raw_ttm": { "revenue_ttm": 3966075000, "gross_profit_ttm": 2159344000, "ebit_ttm": 47223999, "ebitda_ttm": 227252999, "net_income_ttm": 21739000, "eps_diluted_ttm": 0.2535, "operating_cash_flow_ttm": 278528000, "capital_expenditure_ttm": 159335000, "fcf_ttm": 437863000, "dividends_paid_ttm": 63785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46579000, "cash_and_equivalents": 71300000, "total_current_assets": 195171000, "total_current_liabilities": 799879000, "net_ppe": null, "total_assets": 3114432000, "total_debt": 932986000, "total_equity": 395527000, "net_working_capital": -495627000, "book_value_per_share": 4.6125, "retained_earnings": -861943000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -213919000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 41, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 19, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 9, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 59, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 40, "rank_fcf_margin": 67, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 69 }, "composites": { "value_composite": 20, "quality_composite": 27, "momentum_composite": 76, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 84, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 37, "overall_composite": 21, "quality_value_composite": 0.7642, "os_score": 0.79, "value_percentile": 0.8, "quality_percentile": 0.73, "momentum_percentile": 0.24, "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": 45, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 37, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 486, "ticker_id": 5082, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.413068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.27, "market_cap": 623409770, "market_cap_usd": 623409770, "enterprise_value": 1485095770, "shares_outstanding": 85751000, "fx_rate_to_usd": null, "pe_ratio": 28.67702148, "pb_ratio": 1.57614972, "ptbv_ratio": null, "ps_ratio": 0.15718557, "pcf_ratio": 2.23823016, "pfcf_ratio": 1.42375531, "ev_ebitda": 6.53498865, "ev_ebit": 31.44790364, "ev_sales": 0.37444974, "ev_fcf": 3.39169048, "earnings_yield": 0.03487112, "fcf_yield": 0.29483822, "dividend_yield": 0.10231633, "buyback_yield": 0, "shareholder_yield": 0.10231633, "debt_paydown_yield": null, "total_yield": 0.10231633, "gross_margin": 0.54445365, "operating_margin": 0.01190699, "net_margin": 0.00548124, "ebitda_margin": 0.05729922, "fcf_margin": 0.1104021, "roe": 0.05496211, "roa": 0.00698008, "roic": 0.02817184, "roc_greenblatt": null, "asset_turnover": 1.2734505, "cash_conversion": 20.14181885, "accruals_ratio": -0.08245131, "sbc_to_revenue": 0.00324074, "debt_to_equity": 6.86594088, "net_debt_to_ebitda": 3.79174754, "debt_to_assets": 0.29956859, "interest_coverage": 1.01384742, "current_ratio": 0.24400066, "quick_ratio": 0.17749185, "net_debt": 861686000, "revenue_growth_1y": 0.04240314, "revenue_growth_3y_cagr": -0.00444734, "revenue_growth_5y_cagr": 0.04525907, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.62486054, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06900668, "book_value_growth_1y": 1.48178863, "piotroski_f_score": 7, "altman_z_score": 0.84076807, "earnings_stability_5y": 18.708419, "revenue_stability_5y": 0.088229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1046798, "price_return_3m": 0.20965058, "price_return_6m": 0.07703704, "price_return_9m": 0.02250352, "price_return_12m": -0.02142896, "price_return_12m_ex1m": 0.09298444, "distance_from_52w_high": -0.26992639, "distance_from_52w_low": 0.38212928, "relative_strength": -0.17937001, "local_beta": 0.0024, "volatility_252d": 0.77188, "volatility_60d": 1.661716, "max_drawdown_12m": -0.47177618, "revenue_ttm": 3966075000, "gross_profit_ttm": 2159344000, "ebit_ttm": 47223999, "ebitda_ttm": 227252999, "net_income_ttm": 21739000, "eps_diluted_ttm": 0.25351308, "operating_cash_flow_ttm": 278528000, "capital_expenditure_ttm": 159335000, "fcf_ttm": 437863000, "dividends_paid_ttm": 63785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46579000, "cash_and_equivalents": 71300000, "total_current_assets": 195171000, "total_current_liabilities": 799879000, "net_ppe": null, "total_assets": 3114432000, "total_debt": 932986000, "total_equity": 395527000, "net_working_capital": -495627000, "book_value_per_share": 4.61250598, "retained_earnings": -861943000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -213919000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 68, "rank_pb": 41, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 19, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 9, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 59, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 40, "rank_fcf_margin": 67, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 69, "value_composite": 20, "quality_composite": 27, "momentum_composite": 76, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 84, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 37, "overall_composite": 21, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 7.27, "os": 0.79, "value": 0.8, "quality": 0.73, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 28.677, "earnings_yield": 0.0349, "shareholder_yield": 0.1023, "roe": 0.055, "momentum_12_1": 0.093, "complete_fields": { "id": 486, "ticker_id": 5082, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.413068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.27, "market_cap": 623409770, "market_cap_usd": 623409770, "enterprise_value": 1485095770, "shares_outstanding": 85751000, "fx_rate_to_usd": null, "pe_ratio": 28.67702148, "pb_ratio": 1.57614972, "ptbv_ratio": null, "ps_ratio": 0.15718557, "pcf_ratio": 2.23823016, "pfcf_ratio": 1.42375531, "ev_ebitda": 6.53498865, "ev_ebit": 31.44790364, "ev_sales": 0.37444974, "ev_fcf": 3.39169048, "earnings_yield": 0.03487112, "fcf_yield": 0.29483822, "dividend_yield": 0.10231633, "buyback_yield": 0, "shareholder_yield": 0.10231633, "debt_paydown_yield": null, "total_yield": 0.10231633, "gross_margin": 0.54445365, "operating_margin": 0.01190699, "net_margin": 0.00548124, "ebitda_margin": 0.05729922, "fcf_margin": 0.1104021, "roe": 0.05496211, "roa": 0.00698008, "roic": 0.02817184, "roc_greenblatt": null, "asset_turnover": 1.2734505, "cash_conversion": 20.14181885, "accruals_ratio": -0.08245131, "sbc_to_revenue": 0.00324074, "debt_to_equity": 6.86594088, "net_debt_to_ebitda": 3.79174754, "debt_to_assets": 0.29956859, "interest_coverage": 1.01384742, "current_ratio": 0.24400066, "quick_ratio": 0.17749185, "net_debt": 861686000, "revenue_growth_1y": 0.04240314, "revenue_growth_3y_cagr": -0.00444734, "revenue_growth_5y_cagr": 0.04525907, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.62486054, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06900668, "book_value_growth_1y": 1.48178863, "piotroski_f_score": 7, "altman_z_score": 0.84076807, "earnings_stability_5y": 18.708419, "revenue_stability_5y": 0.088229, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1046798, "price_return_3m": 0.20965058, "price_return_6m": 0.07703704, "price_return_9m": 0.02250352, "price_return_12m": -0.02142896, "price_return_12m_ex1m": 0.09298444, "distance_from_52w_high": -0.26992639, "distance_from_52w_low": 0.38212928, "relative_strength": -0.17937001, "local_beta": 0.0024, "volatility_252d": 0.77188, "volatility_60d": 1.661716, "max_drawdown_12m": -0.47177618, "revenue_ttm": 3966075000, "gross_profit_ttm": 2159344000, "ebit_ttm": 47223999, "ebitda_ttm": 227252999, "net_income_ttm": 21739000, "eps_diluted_ttm": 0.25351308, "operating_cash_flow_ttm": 278528000, "capital_expenditure_ttm": 159335000, "fcf_ttm": 437863000, "dividends_paid_ttm": 63785000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46579000, "cash_and_equivalents": 71300000, "total_current_assets": 195171000, "total_current_liabilities": 799879000, "net_ppe": null, "total_assets": 3114432000, "total_debt": 932986000, "total_equity": 395527000, "net_working_capital": -495627000, "book_value_per_share": 4.61250598, "retained_earnings": -861943000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -213919000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 68, "rank_pb": 41, "rank_ptbv": 50, "rank_ps": 4, "rank_pcf": 7, "rank_ev_ebitda": 19, "rank_ev_ebit": 84, "rank_earnings_yield": 68, "rank_fcf_yield": 9, "rank_dividend_yield": 7, "rank_shareholder_yield": 7, "rank_total_yield": 8, "rank_roe": 59, "rank_roc": 50, "rank_roic": 70, "rank_gross_margin": 40, "rank_fcf_margin": 67, "rank_piotroski": 10, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 69, "value_composite": 20, "quality_composite": 27, "momentum_composite": 76, "growth_composite": 71, "yield_composite": 5, "svqf_composite": 84, "vc1_composite": 10, "vc2_composite": 6, "vc3_composite": 6, "trending_value_composite": 37, "overall_composite": 21, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 7, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 3955996000, "cost_of_revenue": 3604112000, "gross_profit": 351884000, "ebit": 32421000, "ebitda": 210101000, "pretax_income": -12933000, "tax_provision": -26699000, "net_income": 5380000, "net_income_to_common": 5380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59461000, "total_current_assets": 252483000, "total_assets": 3171907000, "short_term_debt": 179657000, "long_term_debt": 787425000, "total_debt": 967082000, "total_liabilities": 2834742000, "total_equity": 333602000, "shares_outstanding": 85214000, "goodwill_and_intangibles": 632764000 }, "cash_flow": { "operating_cash_flow": 276694000, "capital_expenditure": 179924000, "free_cash_flow": 456618000, "dividends_paid": 38266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30332, "ticker_id": 5082, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32421000", "ebitda": "210101000", "netIncome": "5380000", "grossProfit": "351884000", "depreciation": "None", "totalRevenue": "3955996000", "costOfRevenue": "3604112000", "interestIncome": "None", "incomeBeforeTax": "-12933000", "interestExpense": "45354000", "operatingIncome": "162612000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26699000", "reportedCurrency": "USD", "netInterestIncome": "-45354000", "nonInterestIncome": "None", "operatingExpenses": "189272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3604112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177680000", "sellingGeneralAndAdministrative": "238396000", "netIncomeFromContinuingOperations": "13766000" }, "balance": { "goodwill": "185135000", "inventory": "61486000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3171907000", "longTermDebt": "787425000", "shortTermDebt": "179657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "447629000", "reportedCurrency": "USD", "retainedEarnings": "-917597000", "totalLiabilities": "2834742000", "otherCurrentAssets": "90806000", "totalCurrentAssets": "252483000", "currentLongTermDebt": "None", "longTermInvestments": "63967000", "shortTermInvestments": "None", "currentNetReceivables": "102216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919424000", "currentAccountsPayable": "138189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067732000", "totalShareholderEquity": "333602000", "capitalLeaseObligations": "1222648000", "otherCurrentLiabilities": "572547000", "totalCurrentLiabilities": "878646000", "otherNonCurrentLiabilities": "35532000", "totalNonCurrentLiabilities": "1956096000", "cashAndShortTermInvestments": "59461000", "commonStockSharesOutstanding": "85214000", "intangibleAssetsExcludingGoodwill": "447629000", "cashAndCashEquivalentsAtCarryingValue": "59461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13766000", "profitLoss": "None", "dividendPayout": "38266000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6443000", "operatingCashflow": "276694000", "capitalExpenditures": "179924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289090000", "cashflowFromInvestment": "2114000", "stockBasedCompensation": "7780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3955996000, "cost_of_revenue": 3604112000, "gross_profit": 351884000, "research_and_development": null, "selling_general_admin": 238396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32421000, "depreciation_amortisation": 177680000, "ebitda": 210101000, "interest_expense": 45354000, "interest_income": null, "other_non_operating": null, "pretax_income": -12933000, "tax_provision": -26699000, "effective_tax_rate": null, "net_income": 5380000, "net_income_continuing_ops": 13766000, "net_income_to_common": 5380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59461000, "short_term_investments": null, "net_receivables": 102216000, "inventory": 61486000, "other_current_assets": null, "total_current_assets": 252483000, "net_ppe": null, "goodwill": 185135000, "intangible_assets": 447629000, "goodwill_and_intangibles": 632764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2919424000, "total_assets": 3171907000, "short_term_debt": 179657000, "accounts_payable": 138189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878646000, "long_term_debt": 787425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1956096000, "total_liabilities": 2834742000, "total_debt": 967082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -917597000, "total_equity": 333602000, "shares_outstanding": 85214000, "operating_cash_flow": 276694000, "stock_based_compensation": 7780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 179924000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2114000, "dividends_paid": 38266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -289090000, "free_cash_flow": 456618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32421000", "ebitda": "210101000", "netIncome": "5380000", "grossProfit": "351884000", "depreciation": "None", "totalRevenue": "3955996000", "costOfRevenue": "3604112000", "interestIncome": "None", "incomeBeforeTax": "-12933000", "interestExpense": "45354000", "operatingIncome": "162612000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-26699000", "reportedCurrency": "USD", "netInterestIncome": "-45354000", "nonInterestIncome": "None", "operatingExpenses": "189272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3604112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177680000", "sellingGeneralAndAdministrative": "238396000", "netIncomeFromContinuingOperations": "13766000" }, "balance": { "goodwill": "185135000", "inventory": "61486000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3171907000", "longTermDebt": "787425000", "shortTermDebt": "179657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "447629000", "reportedCurrency": "USD", "retainedEarnings": "-917597000", "totalLiabilities": "2834742000", "otherCurrentAssets": "90806000", "totalCurrentAssets": "252483000", "currentLongTermDebt": "None", "longTermInvestments": "63967000", "shortTermInvestments": "None", "currentNetReceivables": "102216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919424000", "currentAccountsPayable": "138189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067732000", "totalShareholderEquity": "333602000", "capitalLeaseObligations": "1222648000", "otherCurrentLiabilities": "572547000", "totalCurrentLiabilities": "878646000", "otherNonCurrentLiabilities": "35532000", "totalNonCurrentLiabilities": "1956096000", "cashAndShortTermInvestments": "59461000", "commonStockSharesOutstanding": "85214000", "intangibleAssetsExcludingGoodwill": "447629000", "cashAndCashEquivalentsAtCarryingValue": "59461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13766000", "profitLoss": "None", "dividendPayout": "38266000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "6443000", "operatingCashflow": "276694000", "capitalExpenditures": "179924000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-289090000", "cashflowFromInvestment": "2114000", "stockBasedCompensation": "7780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 3950475000, "cost_of_revenue": 1147859000, "gross_profit": 2802616000, "ebit": 3786000, "ebitda": 179366000, "pretax_income": -58807000, "tax_provision": -12134000, "net_income": -128018000, "net_income_to_common": -128018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70056000, "total_current_assets": 320519000, "total_assets": 3384805000, "short_term_debt": 158806000, "long_term_debt": 1027398000, "total_debt": 1186204000, "total_liabilities": 3245359000, "total_equity": 135510000, "shares_outstanding": 85905000, "goodwill_and_intangibles": 642414000 }, "cash_flow": { "operating_cash_flow": 228132000, "capital_expenditure": 220737000, "free_cash_flow": 448869000, "dividends_paid": 82574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30337, "ticker_id": 5082, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3786000", "ebitda": "179366000", "netIncome": "-128018000", "grossProfit": "2802616000", "depreciation": "None", "totalRevenue": "3950475000", "costOfRevenue": "1147859000", "interestIncome": "None", "incomeBeforeTax": "-58807000", "interestExpense": "62593000", "operatingIncome": "139808000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12134000", "reportedCurrency": "USD", "netInterestIncome": "-62593000", "nonInterestIncome": "None", "operatingExpenses": "2662808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175580000", "sellingGeneralAndAdministrative": "219383000", "netIncomeFromContinuingOperations": "-46673000" }, "balance": { "goodwill": "213323000", "inventory": "68699000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "3384805000", "longTermDebt": "1027398000", "shortTermDebt": "158806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429091000", "reportedCurrency": "USD", "retainedEarnings": "-925834000", "totalLiabilities": "3245359000", "otherCurrentAssets": "67163000", "totalCurrentAssets": "320519000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "114601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064286000", "currentAccountsPayable": "153161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2274722000", "totalShareholderEquity": "135510000", "capitalLeaseObligations": "1247324000", "otherCurrentLiabilities": "266270000", "totalCurrentLiabilities": "952336000", "otherNonCurrentLiabilities": "27304000", "totalNonCurrentLiabilities": "2293023000", "cashAndShortTermInvestments": "70056000", "commonStockSharesOutstanding": "85905000", "intangibleAssetsExcludingGoodwill": "429091000", "cashAndCashEquivalentsAtCarryingValue": "70056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52036000", "profitLoss": "None", "dividendPayout": "82574000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7484000", "operatingCashflow": "228132000", "capitalExpenditures": "220737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26213000", "cashflowFromInvestment": "-236321000", "stockBasedCompensation": "7484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3950475000, "cost_of_revenue": 1147859000, "gross_profit": 2802616000, "research_and_development": null, "selling_general_admin": 219383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3786000, "depreciation_amortisation": 175580000, "ebitda": 179366000, "interest_expense": 62593000, "interest_income": null, "other_non_operating": null, "pretax_income": -58807000, "tax_provision": -12134000, "effective_tax_rate": null, "net_income": -128018000, "net_income_continuing_ops": -46673000, "net_income_to_common": -128018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70056000, "short_term_investments": null, "net_receivables": 114601000, "inventory": 68699000, "other_current_assets": null, "total_current_assets": 320519000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 429091000, "goodwill_and_intangibles": 642414000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3064286000, "total_assets": 3384805000, "short_term_debt": 158806000, "accounts_payable": 153161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 952336000, "long_term_debt": 1027398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2293023000, "total_liabilities": 3245359000, "total_debt": 1186204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -925834000, "total_equity": 135510000, "shares_outstanding": 85905000, "operating_cash_flow": 228132000, "stock_based_compensation": 7484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220737000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236321000, "dividends_paid": 82574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26213000, "free_cash_flow": 448869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3786000", "ebitda": "179366000", "netIncome": "-128018000", "grossProfit": "2802616000", "depreciation": "None", "totalRevenue": "3950475000", "costOfRevenue": "1147859000", "interestIncome": "None", "incomeBeforeTax": "-58807000", "interestExpense": "62593000", "operatingIncome": "139808000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-12134000", "reportedCurrency": "USD", "netInterestIncome": "-62593000", "nonInterestIncome": "None", "operatingExpenses": "2662808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1147859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175580000", "sellingGeneralAndAdministrative": "219383000", "netIncomeFromContinuingOperations": "-46673000" }, "balance": { "goodwill": "213323000", "inventory": "68699000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "3384805000", "longTermDebt": "1027398000", "shortTermDebt": "158806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "429091000", "reportedCurrency": "USD", "retainedEarnings": "-925834000", "totalLiabilities": "3245359000", "otherCurrentAssets": "67163000", "totalCurrentAssets": "320519000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "114601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064286000", "currentAccountsPayable": "153161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2274722000", "totalShareholderEquity": "135510000", "capitalLeaseObligations": "1247324000", "otherCurrentLiabilities": "266270000", "totalCurrentLiabilities": "952336000", "otherNonCurrentLiabilities": "27304000", "totalNonCurrentLiabilities": "2293023000", "cashAndShortTermInvestments": "70056000", "commonStockSharesOutstanding": "85905000", "intangibleAssetsExcludingGoodwill": "429091000", "cashAndCashEquivalentsAtCarryingValue": "70056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-52036000", "profitLoss": "None", "dividendPayout": "82574000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7484000", "operatingCashflow": "228132000", "capitalExpenditures": "220737000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26213000", "cashflowFromInvestment": "-236321000", "stockBasedCompensation": "7484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 4168160000, "cost_of_revenue": 3448992000, "gross_profit": 719168000, "ebit": 282769000, "ebitda": 452035000, "pretax_income": 231187000, "tax_provision": 18402000, "net_income": 247386000, "net_income_to_common": 247386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111519000, "total_current_assets": 343314000, "total_assets": 3424081000, "short_term_debt": 163724000, "long_term_debt": 780719000, "total_debt": 944443000, "total_liabilities": 3012078000, "total_equity": 409122000, "shares_outstanding": 96453000, "goodwill_and_intangibles": 669364000 }, "cash_flow": { "operating_cash_flow": 532421000, "capital_expenditure": 282229000, "free_cash_flow": 814650000, "dividends_paid": 83742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30342, "ticker_id": 5082, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "282769000", "ebitda": "452035000", "netIncome": "247386000", "grossProfit": "719168000", "depreciation": "None", "totalRevenue": "4168160000", "costOfRevenue": "3448992000", "interestIncome": "None", "incomeBeforeTax": "231187000", "interestExpense": "52169000", "operatingIncome": "282769000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18402000", "reportedCurrency": "USD", "netInterestIncome": "-52547000", "nonInterestIncome": "None", "operatingExpenses": "436399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3448992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169266000", "sellingGeneralAndAdministrative": "233559000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "213323000", "inventory": "62948000", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "3424081000", "longTermDebt": "780719000", "shortTermDebt": "163724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "456041000", "reportedCurrency": "USD", "retainedEarnings": "-528831000", "totalLiabilities": "3012078000", "otherCurrentAssets": "75005000", "totalCurrentAssets": "343314000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "173158000", "currentNetReceivables": "93842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080767000", "currentAccountsPayable": "155874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031796000", "totalShareholderEquity": "409122000", "capitalLeaseObligations": "1307081000", "otherCurrentLiabilities": "302583000", "totalCurrentLiabilities": "1002335000", "otherNonCurrentLiabilities": "35969000", "totalNonCurrentLiabilities": "2009743000", "cashAndShortTermInvestments": "111519000", "commonStockSharesOutstanding": "96453000", "intangibleAssetsExcludingGoodwill": "456041000", "cashAndCashEquivalentsAtCarryingValue": "111519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205757000", "profitLoss": "None", "dividendPayout": "83742000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2797000", "operatingCashflow": "532421000", "capitalExpenditures": "282229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189022000", "cashflowFromInvestment": "-315209000", "stockBasedCompensation": "11911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4168160000, "cost_of_revenue": 3448992000, "gross_profit": 719168000, "research_and_development": 3500000, "selling_general_admin": 233559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 282769000, "depreciation_amortisation": 169266000, "ebitda": 452035000, "interest_expense": 52169000, "interest_income": null, "other_non_operating": null, "pretax_income": 231187000, "tax_provision": 18402000, "effective_tax_rate": null, "net_income": 247386000, "net_income_continuing_ops": 269000000, "net_income_to_common": 247386000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111519000, "short_term_investments": 173158000, "net_receivables": 93842000, "inventory": 62948000, "other_current_assets": null, "total_current_assets": 343314000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 456041000, "goodwill_and_intangibles": 669364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3080767000, "total_assets": 3424081000, "short_term_debt": 163724000, "accounts_payable": 155874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002335000, "long_term_debt": 780719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2009743000, "total_liabilities": 3012078000, "total_debt": 944443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528831000, "total_equity": 409122000, "shares_outstanding": 96453000, "operating_cash_flow": 532421000, "stock_based_compensation": 11911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 282229000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -315209000, "dividends_paid": 83742000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189022000, "free_cash_flow": 814650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "282769000", "ebitda": "452035000", "netIncome": "247386000", "grossProfit": "719168000", "depreciation": "None", "totalRevenue": "4168160000", "costOfRevenue": "3448992000", "interestIncome": "None", "incomeBeforeTax": "231187000", "interestExpense": "52169000", "operatingIncome": "282769000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18402000", "reportedCurrency": "USD", "netInterestIncome": "-52547000", "nonInterestIncome": "None", "operatingExpenses": "436399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3448992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169266000", "sellingGeneralAndAdministrative": "233559000", "netIncomeFromContinuingOperations": "269000000" }, "balance": { "goodwill": "213323000", "inventory": "62948000", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "3424081000", "longTermDebt": "780719000", "shortTermDebt": "163724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "456041000", "reportedCurrency": "USD", "retainedEarnings": "-528831000", "totalLiabilities": "3012078000", "otherCurrentAssets": "75005000", "totalCurrentAssets": "343314000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "173158000", "currentNetReceivables": "93842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080767000", "currentAccountsPayable": "155874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031796000", "totalShareholderEquity": "409122000", "capitalLeaseObligations": "1307081000", "otherCurrentLiabilities": "302583000", "totalCurrentLiabilities": "1002335000", "otherNonCurrentLiabilities": "35969000", "totalNonCurrentLiabilities": "2009743000", "cashAndShortTermInvestments": "111519000", "commonStockSharesOutstanding": "96453000", "intangibleAssetsExcludingGoodwill": "456041000", "cashAndCashEquivalentsAtCarryingValue": "111519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205757000", "profitLoss": "None", "dividendPayout": "83742000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2797000", "operatingCashflow": "532421000", "capitalExpenditures": "282229000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189022000", "cashflowFromInvestment": "-315209000", "stockBasedCompensation": "11911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83742000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70847000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 4009250000, "cost_of_revenue": 3334372000, "gross_profit": 674878000, "ebit": 180767000, "ebitda": 330667000, "pretax_income": 127403000, "tax_provision": 34253000, "net_income": 101907000, "net_income_to_common": 101907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84735000, "total_current_assets": 346577000, "total_assets": 3320425000, "short_term_debt": 185146000, "long_term_debt": 831656000, "total_debt": 1016802000, "total_liabilities": 3046516000, "total_equity": 271369000, "shares_outstanding": 98512000, "goodwill_and_intangibles": 744812000 }, "cash_flow": { "operating_cash_flow": 390922000, "capital_expenditure": 219691000, "free_cash_flow": 610613000, "dividends_paid": 49736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30347, "ticker_id": 5082, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "180767000", "ebitda": "330667000", "netIncome": "101907000", "grossProfit": "674878000", "depreciation": "None", "totalRevenue": "4009250000", "costOfRevenue": "3334372000", "interestIncome": "None", "incomeBeforeTax": "127403000", "interestExpense": "53364000", "operatingIncome": "306082000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34253000", "reportedCurrency": "USD", "netInterestIncome": "-53176000", "nonInterestIncome": "None", "operatingExpenses": "368796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "-17708000", "costofGoodsAndServicesSold": "3334372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149900000", "sellingGeneralAndAdministrative": "212932000", "netIncomeFromContinuingOperations": "101907000" }, "balance": { "goodwill": "273032000", "inventory": "78124000", "commonStock": "877000", "currentDebt": "None", "investments": "None", "totalAssets": "3320425000", "longTermDebt": "831656000", "shortTermDebt": "185146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "471780000", "reportedCurrency": "USD", "retainedEarnings": "-706109000", "totalLiabilities": "3046516000", "otherCurrentAssets": "51769000", "totalCurrentAssets": "346577000", "currentLongTermDebt": "1636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2973848000", "currentAccountsPayable": "183715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017225000", "shortLongTermDebtTotal": "2162260000", "totalShareholderEquity": "271369000", "capitalLeaseObligations": "1148607000", "otherCurrentLiabilities": "215791000", "totalCurrentLiabilities": "978867000", "otherNonCurrentLiabilities": "1235993000", "totalNonCurrentLiabilities": "2067649000", "cashAndShortTermInvestments": "84735000", "commonStockSharesOutstanding": "98512000", "intangibleAssetsExcludingGoodwill": "471780000", "cashAndCashEquivalentsAtCarryingValue": "84735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109203000", "profitLoss": "None", "dividendPayout": "49736000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1036000", "operatingCashflow": "390922000", "capitalExpenditures": "219691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195501000", "cashflowFromInvestment": "-201138000", "stockBasedCompensation": "16514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4009250000, "cost_of_revenue": 3334372000, "gross_profit": 674878000, "research_and_development": 2700000, "selling_general_admin": 212932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 180767000, "depreciation_amortisation": 149900000, "ebitda": 330667000, "interest_expense": 53364000, "interest_income": null, "other_non_operating": null, "pretax_income": 127403000, "tax_provision": 34253000, "effective_tax_rate": null, "net_income": 101907000, "net_income_continuing_ops": 101907000, "net_income_to_common": 101907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84735000, "short_term_investments": null, "net_receivables": 131949000, "inventory": 78124000, "other_current_assets": null, "total_current_assets": 346577000, "net_ppe": null, "goodwill": 273032000, "intangible_assets": 471780000, "goodwill_and_intangibles": 744812000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2973848000, "total_assets": 3320425000, "short_term_debt": 185146000, "accounts_payable": 183715000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 978867000, "long_term_debt": 831656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2067649000, "total_liabilities": 3046516000, "total_debt": 1016802000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -706109000, "total_equity": 271369000, "shares_outstanding": 98512000, "operating_cash_flow": 390922000, "stock_based_compensation": 16514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 219691000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -201138000, "dividends_paid": 49736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -195501000, "free_cash_flow": 610613000, "net_change_in_cash": -5717000 }, "raw_data": { "income": { "ebit": "180767000", "ebitda": "330667000", "netIncome": "101907000", "grossProfit": "674878000", "depreciation": "None", "totalRevenue": "4009250000", "costOfRevenue": "3334372000", "interestIncome": "None", "incomeBeforeTax": "127403000", "interestExpense": "53364000", "operatingIncome": "306082000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "34253000", "reportedCurrency": "USD", "netInterestIncome": "-53176000", "nonInterestIncome": "None", "operatingExpenses": "368796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2700000", "otherNonOperatingIncome": "-17708000", "costofGoodsAndServicesSold": "3334372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149900000", "sellingGeneralAndAdministrative": "212932000", "netIncomeFromContinuingOperations": "101907000" }, "balance": { "goodwill": "273032000", "inventory": "78124000", "commonStock": "877000", "currentDebt": "None", "investments": "None", "totalAssets": "3320425000", "longTermDebt": "831656000", "shortTermDebt": "185146000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "471780000", "reportedCurrency": "USD", "retainedEarnings": "-706109000", "totalLiabilities": "3046516000", "otherCurrentAssets": "51769000", "totalCurrentAssets": "346577000", "currentLongTermDebt": "1636000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131949000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2973848000", "currentAccountsPayable": "183715000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2017225000", "shortLongTermDebtTotal": "2162260000", "totalShareholderEquity": "271369000", "capitalLeaseObligations": "1148607000", "otherCurrentLiabilities": "215791000", "totalCurrentLiabilities": "978867000", "otherNonCurrentLiabilities": "1235993000", "totalNonCurrentLiabilities": "2067649000", "cashAndShortTermInvestments": "84735000", "commonStockSharesOutstanding": "98512000", "intangibleAssetsExcludingGoodwill": "471780000", "cashAndCashEquivalentsAtCarryingValue": "84735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109203000", "profitLoss": "None", "dividendPayout": "49736000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "1036000", "operatingCashflow": "390922000", "capitalExpenditures": "219691000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-195501000", "cashflowFromInvestment": "-201138000", "stockBasedCompensation": "16514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5717000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 4122385000, "cost_of_revenue": 3390683000, "gross_profit": 731702000, "ebit": 306885000, "ebitda": 470276000, "pretax_income": 249297000, "tax_provision": 26384000, "net_income": 215555000, "net_income_to_common": 215555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87585000, "total_current_assets": 352792000, "total_assets": 3294271000, "short_term_debt": 10958000, "long_term_debt": 782107000, "total_debt": 793065000, "total_liabilities": 3071421000, "total_equity": 216461000, "shares_outstanding": 107803000, "goodwill_and_intangibles": 745122000 }, "cash_flow": { "operating_cash_flow": 402455000, "capital_expenditure": 122830000, "free_cash_flow": 525285000, "dividends_paid": 49736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30352, "ticker_id": 5082, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "306885000", "ebitda": "470276000", "netIncome": "215555000", "grossProfit": "731702000", "depreciation": "None", "totalRevenue": "4122385000", "costOfRevenue": "3390683000", "interestIncome": "None", "incomeBeforeTax": "249297000", "interestExpense": "57588000", "operatingIncome": "308958000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26384000", "reportedCurrency": "USD", "netInterestIncome": "-57614000", "nonInterestIncome": "None", "operatingExpenses": "422744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2600000", "otherNonOperatingIncome": "26000", "costofGoodsAndServicesSold": "3390683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163391000", "sellingGeneralAndAdministrative": "245616000", "netIncomeFromContinuingOperations": "222913000" }, "balance": { "goodwill": "268444000", "inventory": "79112000", "commonStock": "893000", "currentDebt": "None", "investments": "None", "totalAssets": "3294271000", "longTermDebt": "782107000", "shortTermDebt": "10958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "476678000", "reportedCurrency": "USD", "retainedEarnings": "-698171000", "totalLiabilities": "3071421000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "352792000", "currentLongTermDebt": "10958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941479000", "currentAccountsPayable": "167978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1972885000", "shortLongTermDebtTotal": "1972512000", "totalShareholderEquity": "216461000", "capitalLeaseObligations": "1179447000", "otherCurrentLiabilities": "406894000", "totalCurrentLiabilities": "984625000", "otherNonCurrentLiabilities": "1304689000", "totalNonCurrentLiabilities": "2086796000", "cashAndShortTermInvestments": "87585000", "commonStockSharesOutstanding": "107803000", "intangibleAssetsExcludingGoodwill": "476678000", "cashAndCashEquivalentsAtCarryingValue": "87585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215555000", "profitLoss": "None", "dividendPayout": "49736000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18210000", "operatingCashflow": "402455000", "capitalExpenditures": "122830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318766000", "cashflowFromInvestment": "-103398000", "stockBasedCompensation": "24405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19709000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4122385000, "cost_of_revenue": 3390683000, "gross_profit": 731702000, "research_and_development": 2600000, "selling_general_admin": 245616000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 306885000, "depreciation_amortisation": 163391000, "ebitda": 470276000, "interest_expense": 57588000, "interest_income": null, "other_non_operating": null, "pretax_income": 249297000, "tax_provision": 26384000, "effective_tax_rate": null, "net_income": 215555000, "net_income_continuing_ops": 222913000, "net_income_to_common": 215555000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87585000, "short_term_investments": null, "net_receivables": 123095000, "inventory": 79112000, "other_current_assets": null, "total_current_assets": 352792000, "net_ppe": null, "goodwill": 268444000, "intangible_assets": 476678000, "goodwill_and_intangibles": 745122000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2941479000, "total_assets": 3294271000, "short_term_debt": 10958000, "accounts_payable": 167978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 984625000, "long_term_debt": 782107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2086796000, "total_liabilities": 3071421000, "total_debt": 793065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -698171000, "total_equity": 216461000, "shares_outstanding": 107803000, "operating_cash_flow": 402455000, "stock_based_compensation": 24405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122830000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103398000, "dividends_paid": 49736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -318766000, "free_cash_flow": 525285000, "net_change_in_cash": -19709000 }, "raw_data": { "income": { "ebit": "306885000", "ebitda": "470276000", "netIncome": "215555000", "grossProfit": "731702000", "depreciation": "None", "totalRevenue": "4122385000", "costOfRevenue": "3390683000", "interestIncome": "None", "incomeBeforeTax": "249297000", "interestExpense": "57588000", "operatingIncome": "308958000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26384000", "reportedCurrency": "USD", "netInterestIncome": "-57614000", "nonInterestIncome": "None", "operatingExpenses": "422744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2600000", "otherNonOperatingIncome": "26000", "costofGoodsAndServicesSold": "3390683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163391000", "sellingGeneralAndAdministrative": "245616000", "netIncomeFromContinuingOperations": "222913000" }, "balance": { "goodwill": "268444000", "inventory": "79112000", "commonStock": "893000", "currentDebt": "None", "investments": "None", "totalAssets": "3294271000", "longTermDebt": "782107000", "shortTermDebt": "10958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "476678000", "reportedCurrency": "USD", "retainedEarnings": "-698171000", "totalLiabilities": "3071421000", "otherCurrentAssets": "63000000", "totalCurrentAssets": "352792000", "currentLongTermDebt": "10958000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123095000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2941479000", "currentAccountsPayable": "167978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1972885000", "shortLongTermDebtTotal": "1972512000", "totalShareholderEquity": "216461000", "capitalLeaseObligations": "1179447000", "otherCurrentLiabilities": "406894000", "totalCurrentLiabilities": "984625000", "otherNonCurrentLiabilities": "1304689000", "totalNonCurrentLiabilities": "2086796000", "cashAndShortTermInvestments": "87585000", "commonStockSharesOutstanding": "107803000", "intangibleAssetsExcludingGoodwill": "476678000", "cashAndCashEquivalentsAtCarryingValue": "87585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "215555000", "profitLoss": "None", "dividendPayout": "49736000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-18210000", "operatingCashflow": "402455000", "capitalExpenditures": "122830000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-318766000", "cashflowFromInvestment": "-103398000", "stockBasedCompensation": "24405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19709000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241663000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 3170561000, "cost_of_revenue": 2834563000, "gross_profit": 335998000, "ebit": -175079000, "ebitda": 5182000, "pretax_income": -239521000, "tax_provision": -80726000, "net_income": -158715000, "net_income_to_common": -158715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109980000, "total_current_assets": 323854000, "total_assets": 3362107000, "short_term_debt": 231079000, "long_term_debt": 997770000, "total_debt": 1228849000, "total_liabilities": 3351150000, "total_equity": 4145000, "shares_outstanding": 87468000, "goodwill_and_intangibles": 755397000 }, "cash_flow": { "operating_cash_flow": 138849000, "capital_expenditure": 87842000, "free_cash_flow": 226691000, "dividends_paid": 17480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30357, "ticker_id": 5082, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-175079000", "ebitda": "5182000", "netIncome": "-158715000", "grossProfit": "335998000", "depreciation": "None", "totalRevenue": "3170561000", "costOfRevenue": "2834563000", "interestIncome": "None", "incomeBeforeTax": "-239521000", "interestExpense": "64442000", "operatingIncome": "-174973000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-80726000", "reportedCurrency": "USD", "netInterestIncome": "-64442000", "nonInterestIncome": "None", "operatingExpenses": "510971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2400000", "otherNonOperatingIncome": "131000", "costofGoodsAndServicesSold": "2834563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180261000", "sellingGeneralAndAdministrative": "254356000", "netIncomeFromContinuingOperations": "-158051000" }, "balance": { "goodwill": "271164000", "inventory": "61928000", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "3362107000", "longTermDebt": "997770000", "shortTermDebt": "231079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "484233000", "reportedCurrency": "USD", "retainedEarnings": "-918096000", "totalLiabilities": "3351150000", "otherCurrentAssets": "48463000", "totalCurrentAssets": "323854000", "currentLongTermDebt": "38710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3038253000", "currentAccountsPayable": "141457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887687000", "shortLongTermDebtTotal": "2446770000", "totalShareholderEquity": "4145000", "capitalLeaseObligations": "1410290000", "otherCurrentLiabilities": "195952000", "totalCurrentLiabilities": "950104000", "otherNonCurrentLiabilities": "1403276000", "totalNonCurrentLiabilities": "2401046000", "cashAndShortTermInvestments": "109980000", "commonStockSharesOutstanding": "87468000", "intangibleAssetsExcludingGoodwill": "484233000", "cashAndCashEquivalentsAtCarryingValue": "109980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158795000", "profitLoss": "None", "dividendPayout": "17480000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19857000", "operatingCashflow": "138849000", "capitalExpenditures": "87842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16773000", "cashflowFromInvestment": "-76639000", "stockBasedCompensation": "14802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45437000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3170561000, "cost_of_revenue": 2834563000, "gross_profit": 335998000, "research_and_development": 2400000, "selling_general_admin": 254356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -175079000, "depreciation_amortisation": 180261000, "ebitda": 5182000, "interest_expense": 64442000, "interest_income": null, "other_non_operating": null, "pretax_income": -239521000, "tax_provision": -80726000, "effective_tax_rate": null, "net_income": -158715000, "net_income_continuing_ops": -158051000, "net_income_to_common": -158715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109980000, "short_term_investments": null, "net_receivables": 103483000, "inventory": 61928000, "other_current_assets": null, "total_current_assets": 323854000, "net_ppe": null, "goodwill": 271164000, "intangible_assets": 484233000, "goodwill_and_intangibles": 755397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3038253000, "total_assets": 3362107000, "short_term_debt": 231079000, "accounts_payable": 141457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 950104000, "long_term_debt": 997770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2401046000, "total_liabilities": 3351150000, "total_debt": 1228849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -918096000, "total_equity": 4145000, "shares_outstanding": 87468000, "operating_cash_flow": 138849000, "stock_based_compensation": 14802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76639000, "dividends_paid": 17480000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16773000, "free_cash_flow": 226691000, "net_change_in_cash": 45437000 }, "raw_data": { "income": { "ebit": "-175079000", "ebitda": "5182000", "netIncome": "-158715000", "grossProfit": "335998000", "depreciation": "None", "totalRevenue": "3170561000", "costOfRevenue": "2834563000", "interestIncome": "None", "incomeBeforeTax": "-239521000", "interestExpense": "64442000", "operatingIncome": "-174973000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-80726000", "reportedCurrency": "USD", "netInterestIncome": "-64442000", "nonInterestIncome": "None", "operatingExpenses": "510971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2400000", "otherNonOperatingIncome": "131000", "costofGoodsAndServicesSold": "2834563000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "180261000", "sellingGeneralAndAdministrative": "254356000", "netIncomeFromContinuingOperations": "-158051000" }, "balance": { "goodwill": "271164000", "inventory": "61928000", "commonStock": "879000", "currentDebt": "None", "investments": "None", "totalAssets": "3362107000", "longTermDebt": "997770000", "shortTermDebt": "231079000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "484233000", "reportedCurrency": "USD", "retainedEarnings": "-918096000", "totalLiabilities": "3351150000", "otherCurrentAssets": "48463000", "totalCurrentAssets": "323854000", "currentLongTermDebt": "38710000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103483000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3038253000", "currentAccountsPayable": "141457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "887687000", "shortLongTermDebtTotal": "2446770000", "totalShareholderEquity": "4145000", "capitalLeaseObligations": "1410290000", "otherCurrentLiabilities": "195952000", "totalCurrentLiabilities": "950104000", "otherNonCurrentLiabilities": "1403276000", "totalNonCurrentLiabilities": "2401046000", "cashAndShortTermInvestments": "109980000", "commonStockSharesOutstanding": "87468000", "intangibleAssetsExcludingGoodwill": "484233000", "cashAndCashEquivalentsAtCarryingValue": "109980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-158795000", "profitLoss": "None", "dividendPayout": "17480000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "19857000", "operatingCashflow": "138849000", "capitalExpenditures": "87842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16773000", "cashflowFromInvestment": "-76639000", "stockBasedCompensation": "14802000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17480000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "45437000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "180261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 4139389000, "cost_of_revenue": 3467164000, "gross_profit": 672225000, "ebit": 190947000, "ebitda": 387758000, "pretax_income": 141690000, "tax_provision": 7573000, "net_income": 130573000, "net_income_to_common": 130573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67145000, "total_current_assets": 340468000, "total_assets": 3592683000, "short_term_debt": 200698000, "long_term_debt": 1022293000, "total_debt": 1222991000, "total_liabilities": 3415202000, "total_equity": 170342000, "shares_outstanding": 89777000, "goodwill_and_intangibles": 783343000 }, "cash_flow": { "operating_cash_flow": 317603000, "capital_expenditure": 161926000, "free_cash_flow": 479529000, "dividends_paid": 35734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30362, "ticker_id": 5082, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190947000", "ebitda": "387758000", "netIncome": "130573000", "grossProfit": "672225000", "depreciation": "None", "totalRevenue": "4139389000", "costOfRevenue": "3467164000", "interestIncome": "None", "incomeBeforeTax": "141690000", "interestExpense": "49257000", "operatingIncome": "191090000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7573000", "reportedCurrency": "USD", "netInterestIncome": "-49257000", "nonInterestIncome": "None", "operatingExpenses": "481135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "-143000", "costofGoodsAndServicesSold": "3467164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196811000", "sellingGeneralAndAdministrative": "275239000", "netIncomeFromContinuingOperations": "130316000" }, "balance": { "goodwill": "288439000", "inventory": "86861000", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "3592683000", "longTermDebt": "1022293000", "shortTermDebt": "200698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "494904000", "reportedCurrency": "USD", "retainedEarnings": "-755089000", "totalLiabilities": "3415202000", "otherCurrentAssets": "45350000", "totalCurrentAssets": "340468000", "currentLongTermDebt": "26411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3252215000", "currentAccountsPayable": "174877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036077000", "shortLongTermDebtTotal": "2502042000", "totalShareholderEquity": "170342000", "capitalLeaseObligations": "1279051000", "otherCurrentLiabilities": "217164000", "totalCurrentLiabilities": "962021000", "otherNonCurrentLiabilities": "1417111000", "totalNonCurrentLiabilities": "2453181000", "cashAndShortTermInvestments": "67145000", "commonStockSharesOutstanding": "89777000", "intangibleAssetsExcludingGoodwill": "494904000", "cashAndCashEquivalentsAtCarryingValue": "67145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134117000", "profitLoss": "None", "dividendPayout": "35734000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15388000", "operatingCashflow": "317603000", "capitalExpenditures": "161926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189359000", "cashflowFromInvestment": "-131291000", "stockBasedCompensation": "24651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3047000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4139389000, "cost_of_revenue": 3467164000, "gross_profit": 672225000, "research_and_development": 3400000, "selling_general_admin": 275239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190947000, "depreciation_amortisation": 196811000, "ebitda": 387758000, "interest_expense": 49257000, "interest_income": null, "other_non_operating": null, "pretax_income": 141690000, "tax_provision": 7573000, "effective_tax_rate": null, "net_income": 130573000, "net_income_continuing_ops": 130316000, "net_income_to_common": 130573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67145000, "short_term_investments": null, "net_receivables": 141112000, "inventory": 86861000, "other_current_assets": null, "total_current_assets": 340468000, "net_ppe": null, "goodwill": 288439000, "intangible_assets": 494904000, "goodwill_and_intangibles": 783343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3252215000, "total_assets": 3592683000, "short_term_debt": 200698000, "accounts_payable": 174877000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 962021000, "long_term_debt": 1022293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2453181000, "total_liabilities": 3415202000, "total_debt": 1222991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -755089000, "total_equity": 170342000, "shares_outstanding": 89777000, "operating_cash_flow": 317603000, "stock_based_compensation": 24651000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131291000, "dividends_paid": 35734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -189359000, "free_cash_flow": 479529000, "net_change_in_cash": -3047000 }, "raw_data": { "income": { "ebit": "190947000", "ebitda": "387758000", "netIncome": "130573000", "grossProfit": "672225000", "depreciation": "None", "totalRevenue": "4139389000", "costOfRevenue": "3467164000", "interestIncome": "None", "incomeBeforeTax": "141690000", "interestExpense": "49257000", "operatingIncome": "191090000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7573000", "reportedCurrency": "USD", "netInterestIncome": "-49257000", "nonInterestIncome": "None", "operatingExpenses": "481135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3400000", "otherNonOperatingIncome": "-143000", "costofGoodsAndServicesSold": "3467164000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "196811000", "sellingGeneralAndAdministrative": "275239000", "netIncomeFromContinuingOperations": "130316000" }, "balance": { "goodwill": "288439000", "inventory": "86861000", "commonStock": "869000", "currentDebt": "None", "investments": "None", "totalAssets": "3592683000", "longTermDebt": "1022293000", "shortTermDebt": "200698000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "494904000", "reportedCurrency": "USD", "retainedEarnings": "-755089000", "totalLiabilities": "3415202000", "otherCurrentAssets": "45350000", "totalCurrentAssets": "340468000", "currentLongTermDebt": "26411000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3252215000", "currentAccountsPayable": "174877000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1036077000", "shortLongTermDebtTotal": "2502042000", "totalShareholderEquity": "170342000", "capitalLeaseObligations": "1279051000", "otherCurrentLiabilities": "217164000", "totalCurrentLiabilities": "962021000", "otherNonCurrentLiabilities": "1417111000", "totalNonCurrentLiabilities": "2453181000", "cashAndShortTermInvestments": "67145000", "commonStockSharesOutstanding": "89777000", "intangibleAssetsExcludingGoodwill": "494904000", "cashAndCashEquivalentsAtCarryingValue": "67145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134117000", "profitLoss": "None", "dividendPayout": "35734000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15388000", "operatingCashflow": "317603000", "capitalExpenditures": "161926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-189359000", "cashflowFromInvestment": "-131291000", "stockBasedCompensation": "24651000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3047000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106992000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "196811000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 4126413000, "cost_of_revenue": 3459984000, "gross_profit": 666429000, "ebit": 183716000, "ebitda": 385309000, "pretax_income": 100305000, "tax_provision": -9233000, "net_income": 107098000, "net_income_to_common": 107098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71823000, "total_current_assets": 335483000, "total_assets": 2464774000, "short_term_debt": 27190000, "long_term_debt": 1067585000, "total_debt": 1094775000, "total_liabilities": 2409957000, "total_equity": 54817000, "shares_outstanding": 94075000, "goodwill_and_intangibles": 823552000 }, "cash_flow": { "operating_cash_flow": 288074000, "capital_expenditure": 208224000, "free_cash_flow": 496298000, "dividends_paid": 33311999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30367, "ticker_id": 5082, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "183716000", "ebitda": "385309000", "netIncome": "107098000", "grossProfit": "666429000", "depreciation": "None", "totalRevenue": "4126413000", "costOfRevenue": "3459984000", "interestIncome": "None", "incomeBeforeTax": "100305000", "interestExpense": "44937000", "operatingIncome": "145253000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9233000", "reportedCurrency": "USD", "netInterestIncome": "-44937000", "nonInterestIncome": "None", "operatingExpenses": "484313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "-11000", "costofGoodsAndServicesSold": "3459984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201593000", "sellingGeneralAndAdministrative": "282720000", "netIncomeFromContinuingOperations": "106654000" }, "balance": { "goodwill": "295427000", "inventory": "72812000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "2464774000", "longTermDebt": "1067585000", "shortTermDebt": "27190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "528125000", "reportedCurrency": "USD", "retainedEarnings": "-920010000", "totalLiabilities": "2409957000", "otherCurrentAssets": "68586000", "totalCurrentAssets": "335483000", "currentLongTermDebt": "27190000", "longTermInvestments": "None", "shortTermInvestments": "-26251000", "currentNetReceivables": "122262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129291000", "currentAccountsPayable": "174488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115929000", "shortLongTermDebtTotal": "1094775000", "totalShareholderEquity": "54817000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246653000", "totalCurrentLiabilities": "791039000", "otherNonCurrentLiabilities": "369516000", "totalNonCurrentLiabilities": "1618918000", "cashAndShortTermInvestments": "71823000", "commonStockSharesOutstanding": "94075000", "intangibleAssetsExcludingGoodwill": "528125000", "cashAndCashEquivalentsAtCarryingValue": "71823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107098000", "profitLoss": "None", "dividendPayout": "33311999", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24707000", "operatingCashflow": "288074000", "capitalExpenditures": "208224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166389000", "cashflowFromInvestment": "-175259000", "stockBasedCompensation": "27433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33311999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53574000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4126413000, "cost_of_revenue": 3459984000, "gross_profit": 666429000, "research_and_development": 3800000, "selling_general_admin": 282720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 183716000, "depreciation_amortisation": 201593000, "ebitda": 385309000, "interest_expense": 44937000, "interest_income": null, "other_non_operating": null, "pretax_income": 100305000, "tax_provision": -9233000, "effective_tax_rate": null, "net_income": 107098000, "net_income_continuing_ops": 106654000, "net_income_to_common": 107098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71823000, "short_term_investments": -26251000, "net_receivables": 122262000, "inventory": 72812000, "other_current_assets": null, "total_current_assets": 335483000, "net_ppe": null, "goodwill": 295427000, "intangible_assets": 528125000, "goodwill_and_intangibles": 823552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2129291000, "total_assets": 2464774000, "short_term_debt": 27190000, "accounts_payable": 174488000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 791039000, "long_term_debt": 1067585000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1618918000, "total_liabilities": 2409957000, "total_debt": 1094775000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -920010000, "total_equity": 54817000, "shares_outstanding": 94075000, "operating_cash_flow": 288074000, "stock_based_compensation": 27433000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -175259000, "dividends_paid": 33311999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166389000, "free_cash_flow": 496298000, "net_change_in_cash": -53574000 }, "raw_data": { "income": { "ebit": "183716000", "ebitda": "385309000", "netIncome": "107098000", "grossProfit": "666429000", "depreciation": "None", "totalRevenue": "4126413000", "costOfRevenue": "3459984000", "interestIncome": "None", "incomeBeforeTax": "100305000", "interestExpense": "44937000", "operatingIncome": "145253000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-9233000", "reportedCurrency": "USD", "netInterestIncome": "-44937000", "nonInterestIncome": "None", "operatingExpenses": "484313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3800000", "otherNonOperatingIncome": "-11000", "costofGoodsAndServicesSold": "3459984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201593000", "sellingGeneralAndAdministrative": "282720000", "netIncomeFromContinuingOperations": "106654000" }, "balance": { "goodwill": "295427000", "inventory": "72812000", "commonStock": "913000", "currentDebt": "None", "investments": "None", "totalAssets": "2464774000", "longTermDebt": "1067585000", "shortTermDebt": "27190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "528125000", "reportedCurrency": "USD", "retainedEarnings": "-920010000", "totalLiabilities": "2409957000", "otherCurrentAssets": "68586000", "totalCurrentAssets": "335483000", "currentLongTermDebt": "27190000", "longTermInvestments": "None", "shortTermInvestments": "-26251000", "currentNetReceivables": "122262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2129291000", "currentAccountsPayable": "174488000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1115929000", "shortLongTermDebtTotal": "1094775000", "totalShareholderEquity": "54817000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246653000", "totalCurrentLiabilities": "791039000", "otherNonCurrentLiabilities": "369516000", "totalNonCurrentLiabilities": "1618918000", "cashAndShortTermInvestments": "71823000", "commonStockSharesOutstanding": "94075000", "intangibleAssetsExcludingGoodwill": "528125000", "cashAndCashEquivalentsAtCarryingValue": "71823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107098000", "profitLoss": "None", "dividendPayout": "33311999", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-24707000", "operatingCashflow": "288074000", "capitalExpenditures": "208224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166389000", "cashflowFromInvestment": "-175259000", "stockBasedCompensation": "27433000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33311999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53574000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113967000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1059673000, "cost_of_revenue": 942732000, "gross_profit": 116941000, "ebit": 62484000, "ebitda": 108780000, "pretax_income": 46513000, "tax_provision": -10291000, "net_income": 55654000, "net_income_to_common": 55654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71300000, "total_current_assets": 195171000, "total_assets": 3114432000, "short_term_debt": 180381000, "long_term_debt": 752605000, "total_debt": 932986000, "total_liabilities": 2715665000, "total_equity": 395527000, "shares_outstanding": 85751000, "goodwill_and_intangibles": 609446000 }, "cash_flow": { "operating_cash_flow": 75299000, "capital_expenditure": 25182000, "free_cash_flow": 100481000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30330, "ticker_id": 5082, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62484000", "ebitda": "108780000", "netIncome": "55654000", "grossProfit": "116941000", "depreciation": "None", "totalRevenue": "1059673000", "costOfRevenue": "942732000", "interestIncome": "None", "incomeBeforeTax": "46513000", "interestExpense": "12412000", "operatingIncome": "62484000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10291000", "reportedCurrency": "USD", "netInterestIncome": "-12412000", "nonInterestIncome": "None", "operatingExpenses": "54457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46296000", "sellingGeneralAndAdministrative": "52306000", "netIncomeFromContinuingOperations": "56804000" }, "balance": { "goodwill": "185135000", "inventory": "53199000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "3114432000", "longTermDebt": "752605000", "shortTermDebt": "180381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "424311000", "reportedCurrency": "USD", "retainedEarnings": "-861943000", "totalLiabilities": "2715665000", "otherCurrentAssets": "33884000", "totalCurrentAssets": "195171000", "currentLongTermDebt": "None", "longTermInvestments": "66404000", "shortTermInvestments": "None", "currentNetReceivables": "36788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919261000", "currentAccountsPayable": "144517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1983243000", "totalShareholderEquity": "395527000", "capitalLeaseObligations": "1220079000", "otherCurrentLiabilities": "153593000", "totalCurrentLiabilities": "799879000", "otherNonCurrentLiabilities": "105722000", "totalNonCurrentLiabilities": "1915786000", "cashAndShortTermInvestments": "71300000", "commonStockSharesOutstanding": "85751000", "intangibleAssetsExcludingGoodwill": "424311000", "cashAndCashEquivalentsAtCarryingValue": "71300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75299000", "capitalExpenditures": "25182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38277000", "cashflowFromInvestment": "-25148000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1059673000, "cost_of_revenue": 942732000, "gross_profit": 116941000, "research_and_development": null, "selling_general_admin": 52306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62484000, "depreciation_amortisation": 46296000, "ebitda": 108780000, "interest_expense": 12412000, "interest_income": null, "other_non_operating": null, "pretax_income": 46513000, "tax_provision": -10291000, "effective_tax_rate": null, "net_income": 55654000, "net_income_continuing_ops": 56804000, "net_income_to_common": 55654000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71300000, "short_term_investments": null, "net_receivables": 36788000, "inventory": 53199000, "other_current_assets": null, "total_current_assets": 195171000, "net_ppe": null, "goodwill": 185135000, "intangible_assets": 424311000, "goodwill_and_intangibles": 609446000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2919261000, "total_assets": 3114432000, "short_term_debt": 180381000, "accounts_payable": 144517000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 799879000, "long_term_debt": 752605000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1915786000, "total_liabilities": 2715665000, "total_debt": 932986000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -861943000, "total_equity": 395527000, "shares_outstanding": 85751000, "operating_cash_flow": 75299000, "stock_based_compensation": 2670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25148000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38277000, "free_cash_flow": 100481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62484000", "ebitda": "108780000", "netIncome": "55654000", "grossProfit": "116941000", "depreciation": "None", "totalRevenue": "1059673000", "costOfRevenue": "942732000", "interestIncome": "None", "incomeBeforeTax": "46513000", "interestExpense": "12412000", "operatingIncome": "62484000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-10291000", "reportedCurrency": "USD", "netInterestIncome": "-12412000", "nonInterestIncome": "None", "operatingExpenses": "54457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "942732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46296000", "sellingGeneralAndAdministrative": "52306000", "netIncomeFromContinuingOperations": "56804000" }, "balance": { "goodwill": "185135000", "inventory": "53199000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "3114432000", "longTermDebt": "752605000", "shortTermDebt": "180381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "424311000", "reportedCurrency": "USD", "retainedEarnings": "-861943000", "totalLiabilities": "2715665000", "otherCurrentAssets": "33884000", "totalCurrentAssets": "195171000", "currentLongTermDebt": "None", "longTermInvestments": "66404000", "shortTermInvestments": "None", "currentNetReceivables": "36788000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919261000", "currentAccountsPayable": "144517000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1983243000", "totalShareholderEquity": "395527000", "capitalLeaseObligations": "1220079000", "otherCurrentLiabilities": "153593000", "totalCurrentLiabilities": "799879000", "otherNonCurrentLiabilities": "105722000", "totalNonCurrentLiabilities": "1915786000", "cashAndShortTermInvestments": "71300000", "commonStockSharesOutstanding": "85751000", "intangibleAssetsExcludingGoodwill": "424311000", "cashAndCashEquivalentsAtCarryingValue": "71300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "75299000", "capitalExpenditures": "25182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38277000", "cashflowFromInvestment": "-25148000", "stockBasedCompensation": "2670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 975223000, "cost_of_revenue": 290586000, "gross_profit": 684637000, "ebit": -13298000, "ebitda": 30890000, "pretax_income": -25654000, "tax_provision": -12179000, "net_income": -13475000, "net_income_to_common": -13475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59461000, "total_current_assets": 252483000, "total_assets": 3171907000, "short_term_debt": 179657000, "long_term_debt": 787425000, "total_debt": 967082000, "total_liabilities": 2834742000, "total_equity": 333602000, "shares_outstanding": 85214000, "goodwill_and_intangibles": 632764000 }, "cash_flow": { "operating_cash_flow": 119141000, "capital_expenditure": 55473000, "free_cash_flow": 174614000, "dividends_paid": 38266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30331, "ticker_id": 5082, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13298000", "ebitda": "30890000", "netIncome": "-13475000", "grossProfit": "684637000", "depreciation": "None", "totalRevenue": "975223000", "costOfRevenue": "290586000", "interestIncome": "None", "incomeBeforeTax": "-25654000", "interestExpense": "12356000", "operatingIncome": "-13298000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12179000", "reportedCurrency": "USD", "netInterestIncome": "-12356000", "nonInterestIncome": "None", "operatingExpenses": "697935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44188000", "sellingGeneralAndAdministrative": "58389000", "netIncomeFromContinuingOperations": "-10512000" }, "balance": { "goodwill": "185135000", "inventory": "61486000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3171907000", "longTermDebt": "787425000", "shortTermDebt": "179657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "447629000", "reportedCurrency": "USD", "retainedEarnings": "-917597000", "totalLiabilities": "2834742000", "otherCurrentAssets": "90806000", "totalCurrentAssets": "252483000", "currentLongTermDebt": "None", "longTermInvestments": "63967000", "shortTermInvestments": "None", "currentNetReceivables": "102216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919424000", "currentAccountsPayable": "138189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067732000", "totalShareholderEquity": "333602000", "capitalLeaseObligations": "1222648000", "otherCurrentLiabilities": "572547000", "totalCurrentLiabilities": "878646000", "otherNonCurrentLiabilities": "35532000", "totalNonCurrentLiabilities": "1956096000", "cashAndShortTermInvestments": "59461000", "commonStockSharesOutstanding": "85214000", "intangibleAssetsExcludingGoodwill": "447629000", "cashAndCashEquivalentsAtCarryingValue": "59461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8352000", "profitLoss": "None", "dividendPayout": "38266000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119141000", "capitalExpenditures": "55473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178508000", "cashflowFromInvestment": "52337000", "stockBasedCompensation": "5427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975223000, "cost_of_revenue": 290586000, "gross_profit": 684637000, "research_and_development": null, "selling_general_admin": 58389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13298000, "depreciation_amortisation": 44188000, "ebitda": 30890000, "interest_expense": 12356000, "interest_income": null, "other_non_operating": null, "pretax_income": -25654000, "tax_provision": -12179000, "effective_tax_rate": null, "net_income": -13475000, "net_income_continuing_ops": -10512000, "net_income_to_common": -13475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59461000, "short_term_investments": null, "net_receivables": 102216000, "inventory": 61486000, "other_current_assets": null, "total_current_assets": 252483000, "net_ppe": null, "goodwill": 185135000, "intangible_assets": 447629000, "goodwill_and_intangibles": 632764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2919424000, "total_assets": 3171907000, "short_term_debt": 179657000, "accounts_payable": 138189000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878646000, "long_term_debt": 787425000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1956096000, "total_liabilities": 2834742000, "total_debt": 967082000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -917597000, "total_equity": 333602000, "shares_outstanding": 85214000, "operating_cash_flow": 119141000, "stock_based_compensation": 5427000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 52337000, "dividends_paid": 38266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -178508000, "free_cash_flow": 174614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13298000", "ebitda": "30890000", "netIncome": "-13475000", "grossProfit": "684637000", "depreciation": "None", "totalRevenue": "975223000", "costOfRevenue": "290586000", "interestIncome": "None", "incomeBeforeTax": "-25654000", "interestExpense": "12356000", "operatingIncome": "-13298000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12179000", "reportedCurrency": "USD", "netInterestIncome": "-12356000", "nonInterestIncome": "None", "operatingExpenses": "697935000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44188000", "sellingGeneralAndAdministrative": "58389000", "netIncomeFromContinuingOperations": "-10512000" }, "balance": { "goodwill": "185135000", "inventory": "61486000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3171907000", "longTermDebt": "787425000", "shortTermDebt": "179657000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "447629000", "reportedCurrency": "USD", "retainedEarnings": "-917597000", "totalLiabilities": "2834742000", "otherCurrentAssets": "90806000", "totalCurrentAssets": "252483000", "currentLongTermDebt": "None", "longTermInvestments": "63967000", "shortTermInvestments": "None", "currentNetReceivables": "102216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2919424000", "currentAccountsPayable": "138189000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3067732000", "totalShareholderEquity": "333602000", "capitalLeaseObligations": "1222648000", "otherCurrentLiabilities": "572547000", "totalCurrentLiabilities": "878646000", "otherNonCurrentLiabilities": "35532000", "totalNonCurrentLiabilities": "1956096000", "cashAndShortTermInvestments": "59461000", "commonStockSharesOutstanding": "85214000", "intangibleAssetsExcludingGoodwill": "447629000", "cashAndCashEquivalentsAtCarryingValue": "59461000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8352000", "profitLoss": "None", "dividendPayout": "38266000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119141000", "capitalExpenditures": "55473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-178508000", "cashflowFromInvestment": "52337000", "stockBasedCompensation": "5427000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44188000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 928813000, "cost_of_revenue": 275081000, "gross_profit": 653732000, "ebit": -31612001, "ebitda": 13334999, "pretax_income": -42724000, "tax_provision": 2403999, "net_income": -45859000, "net_income_to_common": -45859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66479000, "total_current_assets": 339960000, "total_assets": 3280063000, "short_term_debt": 179871000, "long_term_debt": 962248000, "total_debt": 1142119000, "total_liabilities": 2932056000, "total_equity": 344088000, "shares_outstanding": 85093000, "goodwill_and_intangibles": 639546000 }, "cash_flow": { "operating_cash_flow": 34425000, "capital_expenditure": 40154000, "free_cash_flow": 74579000, "dividends_paid": 12760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30333, "ticker_id": 5082, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-31612001", "ebitda": "13334999", "netIncome": "-45859000", "grossProfit": "653732000", "depreciation": "None", "totalRevenue": "928813000", "costOfRevenue": "275081000", "interestIncome": "None", "incomeBeforeTax": "-42724000", "interestExpense": "11112000", "operatingIncome": "-36420000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2403999", "reportedCurrency": "USD", "netInterestIncome": "-11112000", "nonInterestIncome": "None", "operatingExpenses": "690152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44947000", "sellingGeneralAndAdministrative": "59103000", "netIncomeFromContinuingOperations": "-45465000" }, "balance": { "goodwill": "213323000", "inventory": "59178000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3280063000", "longTermDebt": "962248000", "shortTermDebt": "179871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "426223000", "reportedCurrency": "USD", "retainedEarnings": "-904122000", "totalLiabilities": "2932056000", "otherCurrentAssets": "38657000", "totalCurrentAssets": "339960000", "currentLongTermDebt": "None", "longTermInvestments": "64709000", "shortTermInvestments": "None", "currentNetReceivables": "175646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2940103000", "currentAccountsPayable": "141693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2209470000", "totalShareholderEquity": "344088000", "capitalLeaseObligations": "1233855000", "otherCurrentLiabilities": "157443000", "totalCurrentLiabilities": "774420000", "otherNonCurrentLiabilities": "36879000", "totalNonCurrentLiabilities": "2157636000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "85093000", "intangibleAssetsExcludingGoodwill": "426223000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45465000", "profitLoss": "None", "dividendPayout": "12760000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34425000", "capitalExpenditures": "40154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30510000", "cashflowFromInvestment": "-48784000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 928813000, "cost_of_revenue": 275081000, "gross_profit": 653732000, "research_and_development": null, "selling_general_admin": 59103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -31612001, "depreciation_amortisation": 44947000, "ebitda": 13334999, "interest_expense": 11112000, "interest_income": null, "other_non_operating": null, "pretax_income": -42724000, "tax_provision": 2403999, "effective_tax_rate": null, "net_income": -45859000, "net_income_continuing_ops": -45465000, "net_income_to_common": -45859000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66479000, "short_term_investments": null, "net_receivables": 175646000, "inventory": 59178000, "other_current_assets": null, "total_current_assets": 339960000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 426223000, "goodwill_and_intangibles": 639546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2940103000, "total_assets": 3280063000, "short_term_debt": 179871000, "accounts_payable": 141693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 774420000, "long_term_debt": 962248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2157636000, "total_liabilities": 2932056000, "total_debt": 1142119000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -904122000, "total_equity": 344088000, "shares_outstanding": 85093000, "operating_cash_flow": 34425000, "stock_based_compensation": 2353000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48784000, "dividends_paid": 12760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30510000, "free_cash_flow": 74579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-31612001", "ebitda": "13334999", "netIncome": "-45859000", "grossProfit": "653732000", "depreciation": "None", "totalRevenue": "928813000", "costOfRevenue": "275081000", "interestIncome": "None", "incomeBeforeTax": "-42724000", "interestExpense": "11112000", "operatingIncome": "-36420000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2403999", "reportedCurrency": "USD", "netInterestIncome": "-11112000", "nonInterestIncome": "None", "operatingExpenses": "690152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "275081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44947000", "sellingGeneralAndAdministrative": "59103000", "netIncomeFromContinuingOperations": "-45465000" }, "balance": { "goodwill": "213323000", "inventory": "59178000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "3280063000", "longTermDebt": "962248000", "shortTermDebt": "179871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "426223000", "reportedCurrency": "USD", "retainedEarnings": "-904122000", "totalLiabilities": "2932056000", "otherCurrentAssets": "38657000", "totalCurrentAssets": "339960000", "currentLongTermDebt": "None", "longTermInvestments": "64709000", "shortTermInvestments": "None", "currentNetReceivables": "175646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2940103000", "currentAccountsPayable": "141693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2209470000", "totalShareholderEquity": "344088000", "capitalLeaseObligations": "1233855000", "otherCurrentLiabilities": "157443000", "totalCurrentLiabilities": "774420000", "otherNonCurrentLiabilities": "36879000", "totalNonCurrentLiabilities": "2157636000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "85093000", "intangibleAssetsExcludingGoodwill": "426223000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45465000", "profitLoss": "None", "dividendPayout": "12760000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34425000", "capitalExpenditures": "40154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30510000", "cashflowFromInvestment": "-48784000", "stockBasedCompensation": "2353000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1002366000, "cost_of_revenue": 298332000, "gross_profit": 704034000, "ebit": 29650000, "ebitda": 74248000, "pretax_income": 17145000, "tax_provision": -8748000, "net_income": 25419000, "net_income_to_common": 25419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50308000, "total_current_assets": 331964000, "total_assets": 3307548000, "short_term_debt": 162509000, "long_term_debt": 917073000, "total_debt": 1079582000, "total_liabilities": 2906254000, "total_equity": 397237000, "shares_outstanding": 85140000, "goodwill_and_intangibles": 663035000 }, "cash_flow": { "operating_cash_flow": 49663000, "capital_expenditure": 38526000, "free_cash_flow": 88189000, "dividends_paid": 12759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30334, "ticker_id": 5082, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29650000", "ebitda": "74248000", "netIncome": "25419000", "grossProfit": "704034000", "depreciation": "None", "totalRevenue": "1002366000", "costOfRevenue": "298332000", "interestIncome": "None", "incomeBeforeTax": "17145000", "interestExpense": "10699000", "operatingIncome": "29650000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8748000", "reportedCurrency": "USD", "netInterestIncome": "-10699000", "nonInterestIncome": "None", "operatingExpenses": "674384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44598000", "sellingGeneralAndAdministrative": "59527000", "netIncomeFromContinuingOperations": "25893000" }, "balance": { "goodwill": "213323000", "inventory": "57153000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "3307548000", "longTermDebt": "917073000", "shortTermDebt": "162509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "449712000", "reportedCurrency": "USD", "retainedEarnings": "-858263000", "totalLiabilities": "2906254000", "otherCurrentAssets": "44895000", "totalCurrentAssets": "331964000", "currentLongTermDebt": "None", "longTermInvestments": "61702000", "shortTermInvestments": "None", "currentNetReceivables": "179608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975584000", "currentAccountsPayable": "142521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2157565000", "totalShareholderEquity": "397237000", "capitalLeaseObligations": "1240492000", "otherCurrentLiabilities": "163752000", "totalCurrentLiabilities": "777198000", "otherNonCurrentLiabilities": "39504000", "totalNonCurrentLiabilities": "2129056000", "cashAndShortTermInvestments": "50308000", "commonStockSharesOutstanding": "85140000", "intangibleAssetsExcludingGoodwill": "449712000", "cashAndCashEquivalentsAtCarryingValue": "50308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24640000", "profitLoss": "None", "dividendPayout": "12759000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49663000", "capitalExpenditures": "38526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16290000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "2403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1002366000, "cost_of_revenue": 298332000, "gross_profit": 704034000, "research_and_development": null, "selling_general_admin": 59527000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29650000, "depreciation_amortisation": 44598000, "ebitda": 74248000, "interest_expense": 10699000, "interest_income": null, "other_non_operating": null, "pretax_income": 17145000, "tax_provision": -8748000, "effective_tax_rate": null, "net_income": 25419000, "net_income_continuing_ops": 25893000, "net_income_to_common": 25419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50308000, "short_term_investments": null, "net_receivables": 179608000, "inventory": 57153000, "other_current_assets": null, "total_current_assets": 331964000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 449712000, "goodwill_and_intangibles": 663035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2975584000, "total_assets": 3307548000, "short_term_debt": 162509000, "accounts_payable": 142521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 777198000, "long_term_debt": 917073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2129056000, "total_liabilities": 2906254000, "total_debt": 1079582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -858263000, "total_equity": 397237000, "shares_outstanding": 85140000, "operating_cash_flow": 49663000, "stock_based_compensation": 2403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38526000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40734000, "dividends_paid": 12759000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16290000, "free_cash_flow": 88189000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29650000", "ebitda": "74248000", "netIncome": "25419000", "grossProfit": "704034000", "depreciation": "None", "totalRevenue": "1002366000", "costOfRevenue": "298332000", "interestIncome": "None", "incomeBeforeTax": "17145000", "interestExpense": "10699000", "operatingIncome": "29650000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-8748000", "reportedCurrency": "USD", "netInterestIncome": "-10699000", "nonInterestIncome": "None", "operatingExpenses": "674384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "298332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44598000", "sellingGeneralAndAdministrative": "59527000", "netIncomeFromContinuingOperations": "25893000" }, "balance": { "goodwill": "213323000", "inventory": "57153000", "commonStock": "851000", "currentDebt": "None", "investments": "None", "totalAssets": "3307548000", "longTermDebt": "917073000", "shortTermDebt": "162509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "449712000", "reportedCurrency": "USD", "retainedEarnings": "-858263000", "totalLiabilities": "2906254000", "otherCurrentAssets": "44895000", "totalCurrentAssets": "331964000", "currentLongTermDebt": "None", "longTermInvestments": "61702000", "shortTermInvestments": "None", "currentNetReceivables": "179608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975584000", "currentAccountsPayable": "142521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2157565000", "totalShareholderEquity": "397237000", "capitalLeaseObligations": "1240492000", "otherCurrentLiabilities": "163752000", "totalCurrentLiabilities": "777198000", "otherNonCurrentLiabilities": "39504000", "totalNonCurrentLiabilities": "2129056000", "cashAndShortTermInvestments": "50308000", "commonStockSharesOutstanding": "85140000", "intangibleAssetsExcludingGoodwill": "449712000", "cashAndCashEquivalentsAtCarryingValue": "50308000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24640000", "profitLoss": "None", "dividendPayout": "12759000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49663000", "capitalExpenditures": "38526000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16290000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "2403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12759000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44598000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1049594000, "cost_of_revenue": 886689000, "gross_profit": 162905000, "ebit": 57231000, "ebitda": 101178000, "pretax_income": 44753000, "tax_provision": 903000, "net_income": 42152000, "net_income_to_common": 42152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57691000, "total_current_assets": 318881000, "total_assets": 3305370000, "short_term_debt": 161188000, "long_term_debt": 917610000, "total_debt": 1078798000, "total_liabilities": 2920520000, "total_equity": 380597000, "shares_outstanding": 85130000, "goodwill_and_intangibles": 663991000 }, "cash_flow": { "operating_cash_flow": 73465000, "capital_expenditure": 45771000, "free_cash_flow": 119236000, "dividends_paid": 12747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30335, "ticker_id": 5082, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57231000", "ebitda": "101178000", "netIncome": "42152000", "grossProfit": "162905000", "depreciation": "None", "totalRevenue": "1049594000", "costOfRevenue": "886689000", "interestIncome": "None", "incomeBeforeTax": "44753000", "interestExpense": "11187000", "operatingIncome": "57231000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-11187000", "nonInterestIncome": "None", "operatingExpenses": "105674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43947000", "sellingGeneralAndAdministrative": "61377000", "netIncomeFromContinuingOperations": "43850000" }, "balance": { "goodwill": "213323000", "inventory": "60565000", "commonStock": "850000", "currentDebt": "None", "investments": "None", "totalAssets": "3305370000", "longTermDebt": "917610000", "shortTermDebt": "161188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "450668000", "reportedCurrency": "USD", "retainedEarnings": "-883682000", "totalLiabilities": "2920520000", "otherCurrentAssets": "46353000", "totalCurrentAssets": "318881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2986489000", "currentAccountsPayable": "143246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2174671000", "totalShareholderEquity": "380597000", "capitalLeaseObligations": "1257061000", "otherCurrentLiabilities": "156360000", "totalCurrentLiabilities": "778465000", "otherNonCurrentLiabilities": "38797000", "totalNonCurrentLiabilities": "2142055000", "cashAndShortTermInvestments": "57691000", "commonStockSharesOutstanding": "85130000", "intangibleAssetsExcludingGoodwill": "450668000", "cashAndCashEquivalentsAtCarryingValue": "57691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42406000", "profitLoss": "None", "dividendPayout": "12747000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73465000", "capitalExpenditures": "45771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125813000", "cashflowFromInvestment": "40306000", "stockBasedCompensation": "1229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1049594000, "cost_of_revenue": 886689000, "gross_profit": 162905000, "research_and_development": null, "selling_general_admin": 61377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57231000, "depreciation_amortisation": 43947000, "ebitda": 101178000, "interest_expense": 11187000, "interest_income": null, "other_non_operating": null, "pretax_income": 44753000, "tax_provision": 903000, "effective_tax_rate": null, "net_income": 42152000, "net_income_continuing_ops": 43850000, "net_income_to_common": 42152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57691000, "short_term_investments": null, "net_receivables": 154272000, "inventory": 60565000, "other_current_assets": null, "total_current_assets": 318881000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 450668000, "goodwill_and_intangibles": 663991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2986489000, "total_assets": 3305370000, "short_term_debt": 161188000, "accounts_payable": 143246000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 778465000, "long_term_debt": 917610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2142055000, "total_liabilities": 2920520000, "total_debt": 1078798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -883682000, "total_equity": 380597000, "shares_outstanding": 85130000, "operating_cash_flow": 73465000, "stock_based_compensation": 1229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45771000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40306000, "dividends_paid": 12747000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125813000, "free_cash_flow": 119236000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57231000", "ebitda": "101178000", "netIncome": "42152000", "grossProfit": "162905000", "depreciation": "None", "totalRevenue": "1049594000", "costOfRevenue": "886689000", "interestIncome": "None", "incomeBeforeTax": "44753000", "interestExpense": "11187000", "operatingIncome": "57231000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "903000", "reportedCurrency": "USD", "netInterestIncome": "-11187000", "nonInterestIncome": "None", "operatingExpenses": "105674000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43947000", "sellingGeneralAndAdministrative": "61377000", "netIncomeFromContinuingOperations": "43850000" }, "balance": { "goodwill": "213323000", "inventory": "60565000", "commonStock": "850000", "currentDebt": "None", "investments": "None", "totalAssets": "3305370000", "longTermDebt": "917610000", "shortTermDebt": "161188000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "450668000", "reportedCurrency": "USD", "retainedEarnings": "-883682000", "totalLiabilities": "2920520000", "otherCurrentAssets": "46353000", "totalCurrentAssets": "318881000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2986489000", "currentAccountsPayable": "143246000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2174671000", "totalShareholderEquity": "380597000", "capitalLeaseObligations": "1257061000", "otherCurrentLiabilities": "156360000", "totalCurrentLiabilities": "778465000", "otherNonCurrentLiabilities": "38797000", "totalNonCurrentLiabilities": "2142055000", "cashAndShortTermInvestments": "57691000", "commonStockSharesOutstanding": "85130000", "intangibleAssetsExcludingGoodwill": "450668000", "cashAndCashEquivalentsAtCarryingValue": "57691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42406000", "profitLoss": "None", "dividendPayout": "12747000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73465000", "capitalExpenditures": "45771000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125813000", "cashflowFromInvestment": "40306000", "stockBasedCompensation": "1229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12747000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 597511000, "cost_of_revenue": 517042000, "gross_profit": 80469000, "ebit": -626000, "ebitda": 25939000, "pretax_income": -18848000, "tax_provision": -17293000, "net_income": -79461000, "net_income_to_common": -79461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70056000, "total_current_assets": 320519000, "total_assets": 3384805000, "short_term_debt": 158806000, "long_term_debt": 1027398000, "total_debt": 1186204000, "total_liabilities": 3245359000, "total_equity": 135510000, "shares_outstanding": 84845000, "goodwill_and_intangibles": 664836000 }, "cash_flow": { "operating_cash_flow": 119750000, "capital_expenditure": 22069000, "free_cash_flow": 141819000, "dividends_paid": 20362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30336, "ticker_id": 5082, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-626000", "ebitda": "25939000", "netIncome": "-79461000", "grossProfit": "80469000", "depreciation": "None", "totalRevenue": "597511000", "costOfRevenue": "517042000", "interestIncome": "None", "incomeBeforeTax": "-18848000", "interestExpense": "18222000", "operatingIncome": "-626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17293000", "reportedCurrency": "USD", "netInterestIncome": "-18222000", "nonInterestIncome": "None", "operatingExpenses": "81095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26565000", "sellingGeneralAndAdministrative": "22970000", "netIncomeFromContinuingOperations": "-1555000" }, "balance": { "goodwill": "213323000", "inventory": "68699000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "3384805000", "longTermDebt": "1027398000", "shortTermDebt": "158806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "451513000", "reportedCurrency": "USD", "retainedEarnings": "-925834000", "totalLiabilities": "3245359000", "otherCurrentAssets": "67163000", "totalCurrentAssets": "320519000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "114601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064286000", "currentAccountsPayable": "153161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2274722000", "totalShareholderEquity": "135510000", "capitalLeaseObligations": "1247324000", "otherCurrentLiabilities": "266270000", "totalCurrentLiabilities": "952336000", "otherNonCurrentLiabilities": "27304000", "totalNonCurrentLiabilities": "2293023000", "cashAndShortTermInvestments": "70056000", "commonStockSharesOutstanding": "84845000", "intangibleAssetsExcludingGoodwill": "451513000", "cashAndCashEquivalentsAtCarryingValue": "70056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10661000", "profitLoss": "None", "dividendPayout": "20362000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119750000", "capitalExpenditures": "22069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90784000", "cashflowFromInvestment": "-40833000", "stockBasedCompensation": "2676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 597511000, "cost_of_revenue": 517042000, "gross_profit": 80469000, "research_and_development": null, "selling_general_admin": 22970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -626000, "depreciation_amortisation": 26565000, "ebitda": 25939000, "interest_expense": 18222000, "interest_income": null, "other_non_operating": null, "pretax_income": -18848000, "tax_provision": -17293000, "effective_tax_rate": null, "net_income": -79461000, "net_income_continuing_ops": -1555000, "net_income_to_common": -79461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70056000, "short_term_investments": null, "net_receivables": 114601000, "inventory": 68699000, "other_current_assets": null, "total_current_assets": 320519000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 451513000, "goodwill_and_intangibles": 664836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3064286000, "total_assets": 3384805000, "short_term_debt": 158806000, "accounts_payable": 153161000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 952336000, "long_term_debt": 1027398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2293023000, "total_liabilities": 3245359000, "total_debt": 1186204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -925834000, "total_equity": 135510000, "shares_outstanding": 84845000, "operating_cash_flow": 119750000, "stock_based_compensation": 2676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22069000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40833000, "dividends_paid": 20362000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90784000, "free_cash_flow": 141819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-626000", "ebitda": "25939000", "netIncome": "-79461000", "grossProfit": "80469000", "depreciation": "None", "totalRevenue": "597511000", "costOfRevenue": "517042000", "interestIncome": "None", "incomeBeforeTax": "-18848000", "interestExpense": "18222000", "operatingIncome": "-626000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-17293000", "reportedCurrency": "USD", "netInterestIncome": "-18222000", "nonInterestIncome": "None", "operatingExpenses": "81095000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "517042000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26565000", "sellingGeneralAndAdministrative": "22970000", "netIncomeFromContinuingOperations": "-1555000" }, "balance": { "goodwill": "213323000", "inventory": "68699000", "commonStock": "849000", "currentDebt": "None", "investments": "None", "totalAssets": "3384805000", "longTermDebt": "1027398000", "shortTermDebt": "158806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "451513000", "reportedCurrency": "USD", "retainedEarnings": "-925834000", "totalLiabilities": "3245359000", "otherCurrentAssets": "67163000", "totalCurrentAssets": "320519000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "114601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3064286000", "currentAccountsPayable": "153161000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2274722000", "totalShareholderEquity": "135510000", "capitalLeaseObligations": "1247324000", "otherCurrentLiabilities": "266270000", "totalCurrentLiabilities": "952336000", "otherNonCurrentLiabilities": "27304000", "totalNonCurrentLiabilities": "2293023000", "cashAndShortTermInvestments": "70056000", "commonStockSharesOutstanding": "84845000", "intangibleAssetsExcludingGoodwill": "451513000", "cashAndCashEquivalentsAtCarryingValue": "70056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10661000", "profitLoss": "None", "dividendPayout": "20362000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "119750000", "capitalExpenditures": "22069000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90784000", "cashflowFromInvestment": "-40833000", "stockBasedCompensation": "2676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20362000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1038771000, "cost_of_revenue": 897271000, "gross_profit": 141500000, "ebit": 16985000, "ebitda": 67193000, "pretax_income": 1032000, "tax_provision": -6509000, "net_income": 6912000, "net_income_to_common": 6912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83632000, "total_current_assets": 261058000, "total_assets": 3433609000, "short_term_debt": 169407000, "long_term_debt": 1092189000, "total_debt": 1261596000, "total_liabilities": 3188638000, "total_equity": 242119000, "shares_outstanding": 86164000, "goodwill_and_intangibles": 728779000 }, "cash_flow": { "operating_cash_flow": -7810000, "capital_expenditure": 59473000, "free_cash_flow": 51663000, "dividends_paid": 20375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30338, "ticker_id": 5082, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16985000", "ebitda": "67193000", "netIncome": "6912000", "grossProfit": "141500000", "depreciation": "None", "totalRevenue": "1038771000", "costOfRevenue": "897271000", "interestIncome": "None", "incomeBeforeTax": "1032000", "interestExpense": "15953000", "operatingIncome": "17210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6509000", "reportedCurrency": "USD", "netInterestIncome": "-15953000", "nonInterestIncome": "None", "operatingExpenses": "124290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50208000", "sellingGeneralAndAdministrative": "68485000", "netIncomeFromContinuingOperations": "7541000" }, "balance": { "goodwill": "268594000", "inventory": "71949000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "3433609000", "longTermDebt": "1092189000", "shortTermDebt": "169407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "460185000", "reportedCurrency": "USD", "retainedEarnings": "-846376000", "totalLiabilities": "3188638000", "otherCurrentAssets": "48801000", "totalCurrentAssets": "261058000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3172551000", "currentAccountsPayable": "168293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2403532000", "totalShareholderEquity": "242119000", "capitalLeaseObligations": "1311343000", "otherCurrentLiabilities": "217773000", "totalCurrentLiabilities": "848970000", "otherNonCurrentLiabilities": "105543000", "totalNonCurrentLiabilities": "2339668000", "cashAndShortTermInvestments": "83632000", "commonStockSharesOutstanding": "86164000", "intangibleAssetsExcludingGoodwill": "460185000", "cashAndCashEquivalentsAtCarryingValue": "83632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-665000", "profitLoss": "None", "dividendPayout": "20375000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7810000", "capitalExpenditures": "59473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42851000", "cashflowFromInvestment": "-64837999", "stockBasedCompensation": "2360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1038771000, "cost_of_revenue": 897271000, "gross_profit": 141500000, "research_and_development": null, "selling_general_admin": 68485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16985000, "depreciation_amortisation": 50208000, "ebitda": 67193000, "interest_expense": 15953000, "interest_income": null, "other_non_operating": null, "pretax_income": 1032000, "tax_provision": -6509000, "effective_tax_rate": null, "net_income": 6912000, "net_income_continuing_ops": 7541000, "net_income_to_common": 6912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83632000, "short_term_investments": null, "net_receivables": 56676000, "inventory": 71949000, "other_current_assets": null, "total_current_assets": 261058000, "net_ppe": null, "goodwill": 268594000, "intangible_assets": 460185000, "goodwill_and_intangibles": 728779000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3172551000, "total_assets": 3433609000, "short_term_debt": 169407000, "accounts_payable": 168293000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 848970000, "long_term_debt": 1092189000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2339668000, "total_liabilities": 3188638000, "total_debt": 1261596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -846376000, "total_equity": 242119000, "shares_outstanding": 86164000, "operating_cash_flow": -7810000, "stock_based_compensation": 2360000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59473000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64837999, "dividends_paid": 20375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42851000, "free_cash_flow": 51663000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16985000", "ebitda": "67193000", "netIncome": "6912000", "grossProfit": "141500000", "depreciation": "None", "totalRevenue": "1038771000", "costOfRevenue": "897271000", "interestIncome": "None", "incomeBeforeTax": "1032000", "interestExpense": "15953000", "operatingIncome": "17210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-6509000", "reportedCurrency": "USD", "netInterestIncome": "-15953000", "nonInterestIncome": "None", "operatingExpenses": "124290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "897271000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50208000", "sellingGeneralAndAdministrative": "68485000", "netIncomeFromContinuingOperations": "7541000" }, "balance": { "goodwill": "268594000", "inventory": "71949000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "3433609000", "longTermDebt": "1092189000", "shortTermDebt": "169407000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "460185000", "reportedCurrency": "USD", "retainedEarnings": "-846376000", "totalLiabilities": "3188638000", "otherCurrentAssets": "48801000", "totalCurrentAssets": "261058000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56676000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3172551000", "currentAccountsPayable": "168293000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2403532000", "totalShareholderEquity": "242119000", "capitalLeaseObligations": "1311343000", "otherCurrentLiabilities": "217773000", "totalCurrentLiabilities": "848970000", "otherNonCurrentLiabilities": "105543000", "totalNonCurrentLiabilities": "2339668000", "cashAndShortTermInvestments": "83632000", "commonStockSharesOutstanding": "86164000", "intangibleAssetsExcludingGoodwill": "460185000", "cashAndCashEquivalentsAtCarryingValue": "83632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-665000", "profitLoss": "None", "dividendPayout": "20375000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7810000", "capitalExpenditures": "59473000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42851000", "cashflowFromInvestment": "-64837999", "stockBasedCompensation": "2360000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18195000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1118866000, "cost_of_revenue": 995322000, "gross_profit": 123544000, "ebit": 46131000, "ebitda": 95656000, "pretax_income": 31329000, "tax_provision": 1698000, "net_income": 28403000, "net_income_to_common": 28403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117919000, "total_current_assets": 300211000, "total_assets": 3394168000, "short_term_debt": 169397000, "long_term_debt": 1001982000, "total_debt": 1171379000, "total_liabilities": 3104475000, "total_equity": 286808000, "shares_outstanding": 88632000, "goodwill_and_intangibles": 711936000 }, "cash_flow": { "operating_cash_flow": 42406000, "capital_expenditure": 54474000, "free_cash_flow": 96880000, "dividends_paid": 20762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30339, "ticker_id": 5082, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46131000", "ebitda": "95656000", "netIncome": "28403000", "grossProfit": "123544000", "depreciation": "None", "totalRevenue": "1118866000", "costOfRevenue": "995322000", "interestIncome": "None", "incomeBeforeTax": "31329000", "interestExpense": "14802000", "operatingIncome": "46131000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1698000", "reportedCurrency": "USD", "netInterestIncome": "-14802000", "nonInterestIncome": "None", "operatingExpenses": "77413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49525000", "sellingGeneralAndAdministrative": "57452000", "netIncomeFromContinuingOperations": "29631000" }, "balance": { "goodwill": "272404000", "inventory": "74081000", "commonStock": "858000", "currentDebt": "None", "investments": "None", "totalAssets": "3394168000", "longTermDebt": "1001982000", "shortTermDebt": "169397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "439532000", "reportedCurrency": "USD", "retainedEarnings": "-834926000", "totalLiabilities": "3104475000", "otherCurrentAssets": "52387000", "totalCurrentAssets": "300211000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093957000", "currentAccountsPayable": "178201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2305843000", "totalShareholderEquity": "286808000", "capitalLeaseObligations": "1303861000", "otherCurrentLiabilities": "210657000", "totalCurrentLiabilities": "867270000", "otherNonCurrentLiabilities": "100759000", "totalNonCurrentLiabilities": "2237205000", "cashAndShortTermInvestments": "117919000", "commonStockSharesOutstanding": "88632000", "intangibleAssetsExcludingGoodwill": "439532000", "cashAndCashEquivalentsAtCarryingValue": "117919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24748000", "profitLoss": "None", "dividendPayout": "20762000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42406000", "capitalExpenditures": "54474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13192000", "cashflowFromInvestment": "-66295000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1118866000, "cost_of_revenue": 995322000, "gross_profit": 123544000, "research_and_development": null, "selling_general_admin": 57452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46131000, "depreciation_amortisation": 49525000, "ebitda": 95656000, "interest_expense": 14802000, "interest_income": null, "other_non_operating": null, "pretax_income": 31329000, "tax_provision": 1698000, "effective_tax_rate": null, "net_income": 28403000, "net_income_continuing_ops": 29631000, "net_income_to_common": 28403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117919000, "short_term_investments": null, "net_receivables": 55824000, "inventory": 74081000, "other_current_assets": null, "total_current_assets": 300211000, "net_ppe": null, "goodwill": 272404000, "intangible_assets": 439532000, "goodwill_and_intangibles": 711936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3093957000, "total_assets": 3394168000, "short_term_debt": 169397000, "accounts_payable": 178201000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 867270000, "long_term_debt": 1001982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2237205000, "total_liabilities": 3104475000, "total_debt": 1171379000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -834926000, "total_equity": 286808000, "shares_outstanding": 88632000, "operating_cash_flow": 42406000, "stock_based_compensation": 483000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54474000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66295000, "dividends_paid": 20762000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13192000, "free_cash_flow": 96880000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46131000", "ebitda": "95656000", "netIncome": "28403000", "grossProfit": "123544000", "depreciation": "None", "totalRevenue": "1118866000", "costOfRevenue": "995322000", "interestIncome": "None", "incomeBeforeTax": "31329000", "interestExpense": "14802000", "operatingIncome": "46131000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1698000", "reportedCurrency": "USD", "netInterestIncome": "-14802000", "nonInterestIncome": "None", "operatingExpenses": "77413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49525000", "sellingGeneralAndAdministrative": "57452000", "netIncomeFromContinuingOperations": "29631000" }, "balance": { "goodwill": "272404000", "inventory": "74081000", "commonStock": "858000", "currentDebt": "None", "investments": "None", "totalAssets": "3394168000", "longTermDebt": "1001982000", "shortTermDebt": "169397000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "439532000", "reportedCurrency": "USD", "retainedEarnings": "-834926000", "totalLiabilities": "3104475000", "otherCurrentAssets": "52387000", "totalCurrentAssets": "300211000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55824000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3093957000", "currentAccountsPayable": "178201000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2305843000", "totalShareholderEquity": "286808000", "capitalLeaseObligations": "1303861000", "otherCurrentLiabilities": "210657000", "totalCurrentLiabilities": "867270000", "otherNonCurrentLiabilities": "100759000", "totalNonCurrentLiabilities": "2237205000", "cashAndShortTermInvestments": "117919000", "commonStockSharesOutstanding": "88632000", "intangibleAssetsExcludingGoodwill": "439532000", "cashAndCashEquivalentsAtCarryingValue": "117919000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24748000", "profitLoss": "None", "dividendPayout": "20762000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42406000", "capitalExpenditures": "54474000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13192000", "cashflowFromInvestment": "-66295000", "stockBasedCompensation": "483000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20762000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14597000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1069073000, "cost_of_revenue": 885107000, "gross_profit": 183966000, "ebit": -64880000, "ebitda": -22180000, "pretax_income": -78556000, "tax_provision": 6642000, "net_income": -83872000, "net_income_to_common": -83872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131664000, "total_current_assets": 298172000, "total_assets": 3394239000, "short_term_debt": 171175000, "long_term_debt": 951778000, "total_debt": 1122953000, "total_liabilities": 3088804000, "total_equity": 302685000, "shares_outstanding": 87024000, "goodwill_and_intangibles": 717119000 }, "cash_flow": { "operating_cash_flow": 73786000, "capital_expenditure": 53768000, "free_cash_flow": 127554000, "dividends_paid": 21075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30340, "ticker_id": 5082, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64880000", "ebitda": "-22180000", "netIncome": "-83872000", "grossProfit": "183966000", "depreciation": "None", "totalRevenue": "1069073000", "costOfRevenue": "885107000", "interestIncome": "None", "incomeBeforeTax": "-78556000", "interestExpense": "13616000", "operatingIncome": "70917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6642000", "reportedCurrency": "USD", "netInterestIncome": "-13616000", "nonInterestIncome": "None", "operatingExpenses": "113049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "885107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "59476000", "netIncomeFromContinuingOperations": "-82290000" }, "balance": { "goodwill": "275680000", "inventory": "65211000", "commonStock": "878000", "currentDebt": "None", "investments": "None", "totalAssets": "3394239000", "longTermDebt": "951778000", "shortTermDebt": "171175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "441439000", "reportedCurrency": "USD", "retainedEarnings": "-809880000", "totalLiabilities": "3088804000", "otherCurrentAssets": "50408000", "totalCurrentAssets": "298172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "223038000", "currentNetReceivables": "50889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3096067000", "currentAccountsPayable": "177713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261606000", "totalShareholderEquity": "302685000", "capitalLeaseObligations": "1309828000", "otherCurrentLiabilities": "225166000", "totalCurrentLiabilities": "894057000", "otherNonCurrentLiabilities": "104316000", "totalNonCurrentLiabilities": "2194747000", "cashAndShortTermInvestments": "131664000", "commonStockSharesOutstanding": "87024000", "intangibleAssetsExcludingGoodwill": "441439000", "cashAndCashEquivalentsAtCarryingValue": "131664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86780000", "profitLoss": "None", "dividendPayout": "21075000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73786000", "capitalExpenditures": "53768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8528000", "cashflowFromInvestment": "-64355000", "stockBasedCompensation": "2448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1069073000, "cost_of_revenue": 885107000, "gross_profit": 183966000, "research_and_development": null, "selling_general_admin": 59476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64880000, "depreciation_amortisation": 42700000, "ebitda": -22180000, "interest_expense": 13616000, "interest_income": null, "other_non_operating": null, "pretax_income": -78556000, "tax_provision": 6642000, "effective_tax_rate": null, "net_income": -83872000, "net_income_continuing_ops": -82290000, "net_income_to_common": -83872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131664000, "short_term_investments": 223038000, "net_receivables": 50889000, "inventory": 65211000, "other_current_assets": null, "total_current_assets": 298172000, "net_ppe": null, "goodwill": 275680000, "intangible_assets": 441439000, "goodwill_and_intangibles": 717119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3096067000, "total_assets": 3394239000, "short_term_debt": 171175000, "accounts_payable": 177713000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 894057000, "long_term_debt": 951778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2194747000, "total_liabilities": 3088804000, "total_debt": 1122953000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -809880000, "total_equity": 302685000, "shares_outstanding": 87024000, "operating_cash_flow": 73786000, "stock_based_compensation": 2448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64355000, "dividends_paid": 21075000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8528000, "free_cash_flow": 127554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64880000", "ebitda": "-22180000", "netIncome": "-83872000", "grossProfit": "183966000", "depreciation": "None", "totalRevenue": "1069073000", "costOfRevenue": "885107000", "interestIncome": "None", "incomeBeforeTax": "-78556000", "interestExpense": "13616000", "operatingIncome": "70917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6642000", "reportedCurrency": "USD", "netInterestIncome": "-13616000", "nonInterestIncome": "None", "operatingExpenses": "113049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "885107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42700000", "sellingGeneralAndAdministrative": "59476000", "netIncomeFromContinuingOperations": "-82290000" }, "balance": { "goodwill": "275680000", "inventory": "65211000", "commonStock": "878000", "currentDebt": "None", "investments": "None", "totalAssets": "3394239000", "longTermDebt": "951778000", "shortTermDebt": "171175000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "441439000", "reportedCurrency": "USD", "retainedEarnings": "-809880000", "totalLiabilities": "3088804000", "otherCurrentAssets": "50408000", "totalCurrentAssets": "298172000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "223038000", "currentNetReceivables": "50889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3096067000", "currentAccountsPayable": "177713000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261606000", "totalShareholderEquity": "302685000", "capitalLeaseObligations": "1309828000", "otherCurrentLiabilities": "225166000", "totalCurrentLiabilities": "894057000", "otherNonCurrentLiabilities": "104316000", "totalNonCurrentLiabilities": "2194747000", "cashAndShortTermInvestments": "131664000", "commonStockSharesOutstanding": "87024000", "intangibleAssetsExcludingGoodwill": "441439000", "cashAndCashEquivalentsAtCarryingValue": "131664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86780000", "profitLoss": "None", "dividendPayout": "21075000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73786000", "capitalExpenditures": "53768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8528000", "cashflowFromInvestment": "-64355000", "stockBasedCompensation": "2448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21075000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232903000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1194197000, "cost_of_revenue": 984549000, "gross_profit": 209648000, "ebit": 56849000, "ebitda": 106155000, "pretax_income": 42928000, "tax_provision": -2625000, "net_income": 43270000, "net_income_to_common": 43270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 111519000, "total_current_assets": 343314000, "total_assets": 3424081000, "short_term_debt": 163724000, "long_term_debt": 780719000, "total_debt": 944443000, "total_liabilities": 3012078000, "total_equity": 409122000, "shares_outstanding": 96226000, "goodwill_and_intangibles": 669364000 }, "cash_flow": { "operating_cash_flow": 158868000, "capital_expenditure": 55143000, "free_cash_flow": 214011000, "dividends_paid": 20837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30341, "ticker_id": 5082, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56849000", "ebitda": "106155000", "netIncome": "43270000", "grossProfit": "209648000", "depreciation": "None", "totalRevenue": "1194197000", "costOfRevenue": "984549000", "interestIncome": "None", "incomeBeforeTax": "42928000", "interestExpense": "13921000", "operatingIncome": "56849000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2625000", "reportedCurrency": "USD", "netInterestIncome": "-13921000", "nonInterestIncome": "None", "operatingExpenses": "152799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49306000", "sellingGeneralAndAdministrative": "69062000", "netIncomeFromContinuingOperations": "45553000" }, "balance": { "goodwill": "213323000", "inventory": "62948000", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "3424081000", "longTermDebt": "780719000", "shortTermDebt": "163724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "456041000", "reportedCurrency": "USD", "retainedEarnings": "-528831000", "totalLiabilities": "3012078000", "otherCurrentAssets": "75005000", "totalCurrentAssets": "343314000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "173158000", "currentNetReceivables": "93842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080767000", "currentAccountsPayable": "155874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031796000", "totalShareholderEquity": "409122000", "capitalLeaseObligations": "1307081000", "otherCurrentLiabilities": "302583000", "totalCurrentLiabilities": "1002335000", "otherNonCurrentLiabilities": "35969000", "totalNonCurrentLiabilities": "2009743000", "cashAndShortTermInvestments": "111519000", "commonStockSharesOutstanding": "96226000", "intangibleAssetsExcludingGoodwill": "456041000", "cashAndCashEquivalentsAtCarryingValue": "111519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35741000", "profitLoss": "None", "dividendPayout": "20837000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2361000", "operatingCashflow": "158868000", "capitalExpenditures": "55143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40186000", "cashflowFromInvestment": "-91005000", "stockBasedCompensation": "-542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1194197000, "cost_of_revenue": 984549000, "gross_profit": 209648000, "research_and_development": 3500000, "selling_general_admin": 69062000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56849000, "depreciation_amortisation": 49306000, "ebitda": 106155000, "interest_expense": 13921000, "interest_income": null, "other_non_operating": null, "pretax_income": 42928000, "tax_provision": -2625000, "effective_tax_rate": null, "net_income": 43270000, "net_income_continuing_ops": 45553000, "net_income_to_common": 43270000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 111519000, "short_term_investments": 173158000, "net_receivables": 93842000, "inventory": 62948000, "other_current_assets": null, "total_current_assets": 343314000, "net_ppe": null, "goodwill": 213323000, "intangible_assets": 456041000, "goodwill_and_intangibles": 669364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3080767000, "total_assets": 3424081000, "short_term_debt": 163724000, "accounts_payable": 155874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1002335000, "long_term_debt": 780719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2009743000, "total_liabilities": 3012078000, "total_debt": 944443000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -528831000, "total_equity": 409122000, "shares_outstanding": 96226000, "operating_cash_flow": 158868000, "stock_based_compensation": -542000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55143000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91005000, "dividends_paid": 20837000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40186000, "free_cash_flow": 214011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56849000", "ebitda": "106155000", "netIncome": "43270000", "grossProfit": "209648000", "depreciation": "None", "totalRevenue": "1194197000", "costOfRevenue": "984549000", "interestIncome": "None", "incomeBeforeTax": "42928000", "interestExpense": "13921000", "operatingIncome": "56849000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2625000", "reportedCurrency": "USD", "netInterestIncome": "-13921000", "nonInterestIncome": "None", "operatingExpenses": "152799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "984549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49306000", "sellingGeneralAndAdministrative": "69062000", "netIncomeFromContinuingOperations": "45553000" }, "balance": { "goodwill": "213323000", "inventory": "62948000", "commonStock": "870000", "currentDebt": "None", "investments": "None", "totalAssets": "3424081000", "longTermDebt": "780719000", "shortTermDebt": "163724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "456041000", "reportedCurrency": "USD", "retainedEarnings": "-528831000", "totalLiabilities": "3012078000", "otherCurrentAssets": "75005000", "totalCurrentAssets": "343314000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "173158000", "currentNetReceivables": "93842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3080767000", "currentAccountsPayable": "155874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2031796000", "totalShareholderEquity": "409122000", "capitalLeaseObligations": "1307081000", "otherCurrentLiabilities": "302583000", "totalCurrentLiabilities": "1002335000", "otherNonCurrentLiabilities": "35969000", "totalNonCurrentLiabilities": "2009743000", "cashAndShortTermInvestments": "111519000", "commonStockSharesOutstanding": "96226000", "intangibleAssetsExcludingGoodwill": "456041000", "cashAndCashEquivalentsAtCarryingValue": "111519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35741000", "profitLoss": "None", "dividendPayout": "20837000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2361000", "operatingCashflow": "158868000", "capitalExpenditures": "55143000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40186000", "cashflowFromInvestment": "-91005000", "stockBasedCompensation": "-542000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20837000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42936000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1079833000, "cost_of_revenue": 917381000, "gross_profit": 162452000, "ebit": 58216000, "ebitda": 106214000, "pretax_income": 45373000, "tax_provision": -58000, "net_income": 44528000, "net_income_to_common": 44528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86579000, "total_current_assets": 261125000, "total_assets": 3350910000, "short_term_debt": 185659000, "long_term_debt": 789356000, "total_debt": 975015000, "total_liabilities": 2954991000, "total_equity": 393149000, "shares_outstanding": 98548000, "goodwill_and_intangibles": 720249000 }, "cash_flow": { "operating_cash_flow": 86260000, "capital_expenditure": 84933000, "free_cash_flow": 171193000, "dividends_paid": 20901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30343, "ticker_id": 5082, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58216000", "ebitda": "106214000", "netIncome": "44528000", "grossProfit": "162452000", "depreciation": "None", "totalRevenue": "1079833000", "costOfRevenue": "917381000", "interestIncome": "None", "incomeBeforeTax": "45373000", "interestExpense": "12843000", "operatingIncome": "58216000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-12843000", "nonInterestIncome": "None", "operatingExpenses": "104236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47998000", "sellingGeneralAndAdministrative": "62246000", "netIncomeFromContinuingOperations": "45431000" }, "balance": { "goodwill": "275868000", "inventory": "70563000", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "3350910000", "longTermDebt": "789356000", "shortTermDebt": "185659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "444381000", "reportedCurrency": "USD", "retainedEarnings": "-554205000", "totalLiabilities": "2954991000", "otherCurrentAssets": "53226000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089785000", "currentAccountsPayable": "198100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126738000", "totalShareholderEquity": "393149000", "capitalLeaseObligations": "1337382000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "919821000", "otherNonCurrentLiabilities": "94091000", "totalNonCurrentLiabilities": "2035170000", "cashAndShortTermInvestments": "86579000", "commonStockSharesOutstanding": "98548000", "intangibleAssetsExcludingGoodwill": "444381000", "cashAndCashEquivalentsAtCarryingValue": "86579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44528000", "profitLoss": "None", "dividendPayout": "20901000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86260000", "capitalExpenditures": "84933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4291000", "cashflowFromInvestment": "-84884000", "stockBasedCompensation": "4392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079833000, "cost_of_revenue": 917381000, "gross_profit": 162452000, "research_and_development": null, "selling_general_admin": 62246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58216000, "depreciation_amortisation": 47998000, "ebitda": 106214000, "interest_expense": 12843000, "interest_income": null, "other_non_operating": null, "pretax_income": 45373000, "tax_provision": -58000, "effective_tax_rate": null, "net_income": 44528000, "net_income_continuing_ops": 45431000, "net_income_to_common": 44528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86579000, "short_term_investments": null, "net_receivables": 50757000, "inventory": 70563000, "other_current_assets": null, "total_current_assets": 261125000, "net_ppe": null, "goodwill": 275868000, "intangible_assets": 444381000, "goodwill_and_intangibles": 720249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3089785000, "total_assets": 3350910000, "short_term_debt": 185659000, "accounts_payable": 198100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 919821000, "long_term_debt": 789356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2035170000, "total_liabilities": 2954991000, "total_debt": 975015000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -554205000, "total_equity": 393149000, "shares_outstanding": 98548000, "operating_cash_flow": 86260000, "stock_based_compensation": 4392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84933000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84884000, "dividends_paid": 20901000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4291000, "free_cash_flow": 171193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58216000", "ebitda": "106214000", "netIncome": "44528000", "grossProfit": "162452000", "depreciation": "None", "totalRevenue": "1079833000", "costOfRevenue": "917381000", "interestIncome": "None", "incomeBeforeTax": "45373000", "interestExpense": "12843000", "operatingIncome": "58216000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-58000", "reportedCurrency": "USD", "netInterestIncome": "-12843000", "nonInterestIncome": "None", "operatingExpenses": "104236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "917381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47998000", "sellingGeneralAndAdministrative": "62246000", "netIncomeFromContinuingOperations": "45431000" }, "balance": { "goodwill": "275868000", "inventory": "70563000", "commonStock": "872000", "currentDebt": "None", "investments": "None", "totalAssets": "3350910000", "longTermDebt": "789356000", "shortTermDebt": "185659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "444381000", "reportedCurrency": "USD", "retainedEarnings": "-554205000", "totalLiabilities": "2954991000", "otherCurrentAssets": "53226000", "totalCurrentAssets": "261125000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3089785000", "currentAccountsPayable": "198100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2126738000", "totalShareholderEquity": "393149000", "capitalLeaseObligations": "1337382000", "otherCurrentLiabilities": "242000000", "totalCurrentLiabilities": "919821000", "otherNonCurrentLiabilities": "94091000", "totalNonCurrentLiabilities": "2035170000", "cashAndShortTermInvestments": "86579000", "commonStockSharesOutstanding": "98548000", "intangibleAssetsExcludingGoodwill": "444381000", "cashAndCashEquivalentsAtCarryingValue": "86579000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44528000", "profitLoss": "None", "dividendPayout": "20901000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86260000", "capitalExpenditures": "84933000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4291000", "cashflowFromInvestment": "-84884000", "stockBasedCompensation": "4392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20901000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "income_statement": { "revenue": 1152694000, "cost_of_revenue": 950498000, "gross_profit": 202196000, "ebit": 89446000, "ebitda": 137011000, "pretax_income": 76485000, "tax_provision": 6483000, "net_income": 68277000, "net_income_to_common": 68277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88794000, "total_current_assets": 247891000, "total_assets": 3273132000, "short_term_debt": 185362000, "long_term_debt": 763998000, "total_debt": 949360000, "total_liabilities": 2901264000, "total_equity": 368924000, "shares_outstanding": 97401000, "goodwill_and_intangibles": 720259000 }, "cash_flow": { "operating_cash_flow": 97625000, "capital_expenditure": 77738000, "free_cash_flow": 175363000, "dividends_paid": 20990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 30344, "ticker_id": 5082, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:55.428035+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89446000", "ebitda": "137011000", "netIncome": "68277000", "grossProfit": "202196000", "depreciation": "None", "totalRevenue": "1152694000", "costOfRevenue": "950498000", "interestIncome": "None", "incomeBeforeTax": "76485000", "interestExpense": "12961000", "operatingIncome": "89446000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6483000", "reportedCurrency": "USD", "netInterestIncome": "-12961000", "nonInterestIncome": "None", "operatingExpenses": "112750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47565000", "sellingGeneralAndAdministrative": "63358000", "netIncomeFromContinuingOperations": "68277000" }, "balance": { "goodwill": "274629000", "inventory": "62327000", "commonStock": "873000", "currentDebt": "None", "investments": "None", "totalAssets": "3273132000", "longTermDebt": "763998000", "shortTermDebt": "185362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "445630000", "reportedCurrency": "USD", "retainedEarnings": "-582738000", "totalLiabilities": "2901264000", "otherCurrentAssets": "43291000", "totalCurrentAssets": "247891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025241000", "currentAccountsPayable": "202207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2081375000", "totalShareholderEquity": "368924000", "capitalLeaseObligations": "1317377000", "otherCurrentLiabilities": "211481000", "totalCurrentLiabilities": "911606000", "otherNonCurrentLiabilities": "1225660000", "totalNonCurrentLiabilities": "1989658000", "cashAndShortTermInvestments": "88794000", "commonStockSharesOutstanding": "97401000", "intangibleAssetsExcludingGoodwill": "445630000", "cashAndCashEquivalentsAtCarryingValue": "88794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70002000", "profitLoss": "None", "dividendPayout": "20990000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97625000", "capitalExpenditures": "77738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26227000", "cashflowFromInvestment": "-77706000", "stockBasedCompensation": "5138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152694000, "cost_of_revenue": 950498000, "gross_profit": 202196000, "research_and_development": null, "selling_general_admin": 63358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89446000, "depreciation_amortisation": 47565000, "ebitda": 137011000, "interest_expense": 12961000, "interest_income": null, "other_non_operating": null, "pretax_income": 76485000, "tax_provision": 6483000, "effective_tax_rate": null, "net_income": 68277000, "net_income_continuing_ops": 68277000, "net_income_to_common": 68277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88794000, "short_term_investments": null, "net_receivables": 53479000, "inventory": 62327000, "other_current_assets": null, "total_current_assets": 247891000, "net_ppe": null, "goodwill": 274629000, "intangible_assets": 445630000, "goodwill_and_intangibles": 720259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3025241000, "total_assets": 3273132000, "short_term_debt": 185362000, "accounts_payable": 202207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 911606000, "long_term_debt": 763998000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1989658000, "total_liabilities": 2901264000, "total_debt": 949360000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -582738000, "total_equity": 368924000, "shares_outstanding": 97401000, "operating_cash_flow": 97625000, "stock_based_compensation": 5138000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77706000, "dividends_paid": 20990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26227000, "free_cash_flow": 175363000, "net_change_in_cash": -6308000 }, "raw_data": { "income": { "ebit": "89446000", "ebitda": "137011000", "netIncome": "68277000", "grossProfit": "202196000", "depreciation": "None", "totalRevenue": "1152694000", "costOfRevenue": "950498000", "interestIncome": "None", "incomeBeforeTax": "76485000", "interestExpense": "12961000", "operatingIncome": "89446000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6483000", "reportedCurrency": "USD", "netInterestIncome": "-12961000", "nonInterestIncome": "None", "operatingExpenses": "112750000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "950498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47565000", "sellingGeneralAndAdministrative": "63358000", "netIncomeFromContinuingOperations": "68277000" }, "balance": { "goodwill": "274629000", "inventory": "62327000", "commonStock": "873000", "currentDebt": "None", "investments": "None", "totalAssets": "3273132000", "longTermDebt": "763998000", "shortTermDebt": "185362000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "445630000", "reportedCurrency": "USD", "retainedEarnings": "-582738000", "totalLiabilities": "2901264000", "otherCurrentAssets": "43291000", "totalCurrentAssets": "247891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53479000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3025241000", "currentAccountsPayable": "202207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2081375000", "totalShareholderEquity": "368924000", "capitalLeaseObligations": "1317377000", "otherCurrentLiabilities": "211481000", "totalCurrentLiabilities": "911606000", "otherNonCurrentLiabilities": "1225660000", "totalNonCurrentLiabilities": "1989658000", "cashAndShortTermInvestments": "88794000", "commonStockSharesOutstanding": "97401000", "intangibleAssetsExcludingGoodwill": "445630000", "cashAndCashEquivalentsAtCarryingValue": "88794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70002000", "profitLoss": "None", "dividendPayout": "20990000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97625000", "capitalExpenditures": "77738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26227000", "cashflowFromInvestment": "-77706000", "stockBasedCompensation": "5138000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6308000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15537000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }